ESTIMATE - Vibrant Sample - Commericial

PROJECT SUMMARY
PROJECT TITLE
PROJECT ADDRESS
DIV. DISCRIPTION AMOUNT

2 EXISTING CONDITIONS 425464.545779169
3 CONCRETE 562162.570322222
4 MASONRY 123959.25
5 METALS 68073.529205
6 WOOD, PLASTICS AND COMPOSITES $ 464,727
7 THERMAL AND MOISTURE PROTECTION 310806.07932
8 OPENINGS 676230.24944
9 FINISHES 3361415.72468533
10 SPECIALTIES 748954.378
11 EQUIPMENTS 334039.572
22 PLUMBING 964355.484
HEATING, VENTILATING AND AIR CONDITIONING
23
(HVAC) $ 330,353
26 ELECTRICAL 636773.912
Contingency % 5% $ 466,552.06
Overhead & Profit 20% $ 1,866,208.22
TOTAL PROJECT COST $ 11,663,801.40
Project Title:
Location:
Scope of Work:
Labor Type: Open Shop/Non Union
Date:
WASTAG Qty (Include TOTAL TOTAL LABOR

Sr # DIV. Scope Qty U/M MATERIAL RATE PRODUCTION RATE LABOR HOURS LABOR RATE TOTAL TOTAL TRADE Notes
E Wastage) MATERIAL COST COST
2 EXISTING CONDITIONS $ 425,465
Site Work
Utilities
1 (4") Fire Water Service 45.00 10% 49.50 LF $ 65.50 $ 3,242.25 0.41 70.00 $ 20.30 $ 1,420.65 $4,662.90
2 (3") Service Domestic 39.00 10% 42.90 LF $ 46.50 $ 1,994.85 0.29 70.00 $ 12.27 $ 858.86 $2,853.71
3 (1.5") Service Irrigation 108.00 10% 118.80 LF $ 11.60 $ 1,378.08 0.15 70.00 $ 18.30 $ 1,280.66 $2,658.74
4 (6") Sanitary Sewer 19.00 10% 20.90 LF $ 30.50 $ 637.45 0.41 70.00 $ 8.57 $ 599.83 $1,237.28
5 (8") Sanitary Sewer "VCP" 196.00 10% 215.60 LF $ 30.50 $ 6,575.80 0.41 70.00 $ 88.40 $ 6,187.72 $12,763.52
6 (6") Water Service "DW & PWS" 196.00 10% 215.60 LF $ 21.50 $ 4,635.40 0.38 70.00 $ 82.14 $ 5,750.05 $10,385.45
7 (2") Gas Service "SCG" 216.00 10% 237.60 LF $ 12.15 $ 2,886.84 0.27 70.00 $ 64.39 $ 4,507.27 $7,394.11
8 (4") PVC Drainage Pipe 664.00 10% 730.40 LF $ 14.80 $ 10,809.92 0.33 70.00 $ 243.22 $ 17,025.62 $27,835.54
9 (12" x 4") Drainage Tube Pipe In Public R/W 11.00 10% 12.10 LF $ 14.80 $ 179.08 0.33 70.00 $ 4.03 $ 282.05 $461.13
Screen Fence (6'-0" H.)

HSS (3" x 3" x 3/16") Post W/ (1/4") Welded Cap Plate
10 (1-0" Dia x 3'-0") Concrete Footings (3 EA) 13.00 10% 14.30 LF $ 20.99 $ 300.16 0.10 70.00 $ 1.43 $ 100.10 $400.26
(3'-6" H.)Perimter Fence
11 Steel Post Per Structural (5-0") O.C. 27.00 10% 29.70 LF $ 10.50 $ 311.85 0.05 70.00 $ 1.49 $ 103.95 $415.80
Low Fence (42" High)

HSS (3" x 3" x 3/16") Post W/ (1/4") Welded Cap Plate
(4" x4") Base Plate Welded To Post Bottom
12 (1-0" Dia x 2'-0") Concrete Footings (4 EA) 13.00 10% 14.30 LF $ 10.50 $ 150.15 0.05 70.00 $ 0.72 $ 50.05 $200.20
(2'-0" x 5'-0") Sediment Basin W/ Sealed Grate
13 (Assumed) 4.00 0% 4.00 EA $ 765.00 $ 3,060.00 4.14 70.00 $ 16.55 $ 1,158.64 $4,218.64
14 (12" x 12") Catch Basin 6.00 0% 6.00 EA $ 375.00 $ 2,250.00 3.08 70.00 $ 18.46 $ 1,292.34 $3,542.34
15 (3") Atrium Drain 4.00 0% 4.00 EA $ 360.00 $ 1,440.00 2.00 70.00 $ 8.00 $ 560.00 $2,000.00
16 Roof Downspout 2.00 0% 2.00 EA $ 128.40 $ 256.80 2.28 70.00 $ 4.56 $ 319.20 $576.00
Drywell
(11'-0") Depth of Slurry
(15'-0") Settling Chamber Depth
(25'-0") Estimated Total Depth W/ (10'-0") Penetration
into
17 Permeable Soils 1.00 0% 1.00 EA $ 1,450.00 $ 1,450.00 8.00 70.00 $ 8.00 $ 560.00 $2,010.00
18 Fire Backflow Reventer 1.00 0% 1.00 EA $ 1,125.00 $ 1,125.00 0.67 70.00 $ 0.67 $ 46.69 $1,171.69
19 Domestic Service Backflow Reventer 1.00 0% 1.00 EA $ 1,125.00 $ 1,125.00 0.67 70.00 $ 0.67 $ 46.69 $1,171.69
20 Irrigation Backflow Reventer 1.00 0% 1.00 EA $ 530.00 $ 530.00 0.50 70.00 $ 0.50 $ 35.00 $565.00
21 Bike Rack 2.00 0% 2.00 EA $ 450.00 $ 900.00 3.20 70.00 $ 6.40 $ 448.00 $1,348.00
Wood Patio Gate (42" High)

(1 x 2 x 1/8) HSS Frame
(2 x 2 x 1/8) HSS Post W/ Cap Top & Bottom
22 (1 x 1) Steel Bar Centered On Post (2 Per Post) Embed 3.00 0% 3.00 EA $ 550.00 $ 1,650.00 2.00 70.00 $ 6.00 $ 420.00 $2,070.00
23 Water Meters 4.00 0% 4.00 EA $ 380.00 $ 1,520.00 0.91 70.00 $ 3.64 $ 255.08 $1,775.08
24 Gas Meter 1.00 0% 1.00 EA $ 380.00 $ 380.00 0.91 70.00 $ 0.91 $ 63.77 $443.77
Concrete
25 (4" Thick) Transformer Pad (48 SF) 0.59 10% 0.65 CY $ 534.00 $ 346.57 2.43 70.00 $ 1.58 $ 110.39 $456.96
(8" Dia x 4') Bollard (12 EA)
26 (18" x 3') Footing 2.97 10% 3.27 CY $ 534.00 $ 1,744.58 2.43 70.00 $ 7.94 $ 555.72 $2,300.29
(1-0" Dia x 2'-0") Screen Fence Concrete Footings (3
27 EA) 0.26 10% 0.29 CY $ 534.00 $ 152.72 2.43 70.00 $ 0.69 $ 48.65 $201.37
Low Fence (42" High)
28 (1-0" Dia x 2'-0") Concrete Footings (4 EA) 0.23 10% 0.25 CY $ 534.00 $ 135.10 2.43 70.00 $ 0.61 $ 43.04 $178.14
Sediment & Erosion Control
29 Topsoil Stockpile 488.00 10% 536.80 SF $ 1.15 $ 617.32 0.00 70.00 $ 0.93 $ 65.41 $682.73
Gravel Exit W/
30 (1" To 3") Crushed Gravel (6" Thick) 366.00 10% 402.60 SF $ 2.20 $ 885.72 0.02 70.00 $ 7.25 $ 507.28 $1,393.00
31 Sandbag Or Straw Wattles 150.00 10% 165.00 LF $ 4.50 $ 742.50 0.02 70.00 $ 3.30 $ 231.00 $973.50
Pavements
(4") Thick Pedestrian Paving
Standard Grey Color W/ Topcast 05 Finish
32 & Sinak HLQ-125 Sealant 16.26 10% 17.88 CY $ 2.74 $ 48.99 0.02 70.00 $ 0.38 $ 26.29 $75.28
(6") Thick Vehicular Concrete Paving Type 1
Standard Grey Color W/ Topcast 05 Finish
33 & Sinak HLQ-125 Sealant 7.78 10% 8.56 CY $ 4.11 $ 35.16 0.02 70.00 $ 0.19 $ 13.18 $48.34
(6") Thick Vehicular Concrete Paving Type 2
Light Broom Finish
Integral Color Davis Pewter #860 W/
34 Sinak HLQ-125 Sealant 9.22 10% 10.14 CY $ 4.11 $ 41.69 0.02 70.00 $ 0.22 $ 15.62 $57.32
Precast Concrete Pavers Over Sand Base
(2") Min. Sand Leveling Course
Provide (8") Min. Deep Concrete Sub Base At All
Paving Transitions
35 (8") Dowel 18" O.C. Into Adjacent Paving 615.00 10% 676.50 SF $ 4.72 $ 3,193.08 0.05 70.00 $ 33.83 $ 2,367.75 $5,560.83
(4") Thick Stablized Decomposed Granite Paving
36 Color Pewter Grey By KRC Rock 760.744.1036 141.00 10% 155.10 SF $ 9.10 $ 1,411.41 0.06 70.00 $ 9.93 $ 694.85 $2,106.26
Toping Slab At Planter
37 Standard Grey Color,Slope To Planter Drain 362.00 10% 398.20 SF $ 1.74 $ 692.87 0.02 70.00 $ 6.37 $ 445.98 $1,138.85
Decorative Concrete Topping Slab

Integral Color Davis Pewter #860, Topcast 15 Finish W/
38 Sinak HLQ-125 Sealant 1,028.00 10% 1,130.80 SF $ 1.74 $ 1,967.59 0.02 70.00 $ 18.09 $ 1,266.50 $3,234.09
Precast Concrete Pedestal Paver
39 Type A: (12" x 60" x 2-1/2" Thick ) 700.00 10% 770.00 SF $ 4.72 $ 3,634.40 0.05 70.00 $ 38.50 $ 2,695.00 $6,329.40
40 Type B: (18" Square ) 756.00 10% 831.60 SF $ 4.72 $ 3,925.15 0.05 70.00 $ 41.58 $ 2,910.60 $6,835.75
41 Type C: (24" x 36" & 12" x 36" ) 610.00 10% 671.00 SF $ 4.72 $ 3,167.12 0.05 70.00 $ 33.55 $ 2,348.50 $5,515.62
42 Type D: (12" x 36" ) 630.00 10% 693.00 SF $ 4.72 $ 3,270.96 0.05 70.00 $ 34.65 $ 2,425.50 $5,696.46
Decorative Stone
Sunset Pebble (1"-3") Size,By KRC Rock 760.744.1036
43 Approved Equal, (3"-6") Thick Layer 205.00 10% 225.50 SF $ 10.35 $ 2,333.93 0.20 70.00 $ 44.65 $ 3,125.43 $5,459.36
44 Prefebricated Fire Place 13.00 10% 14.30 SF $ 850.00 $ 12,155.00 4.00 70.00 $ 57.20 $ 4,004.00 $16,159.00
Landscaping
45 Area Drain 9.00 0% 9.00 EA $ 360.00 $ 3,240.00 2.00 70.00 $ 18.00 $ 1,260.00 $4,500.00
46 Overflow Drain 2.00 0% 2.00 EA $ 360.00 $ 720.00 2.00 70.00 $ 4.00 $ 280.00 $1,000.00
47 Area Drain At Podium Level 3.00 0% 3.00 EA $ 360.00 $ 1,080.00 2.00 70.00 $ 6.00 $ 420.00 $1,500.00
48 Planter Drain 10.00 0% 10.00 EA $ 360.00 $ 3,600.00 2.00 70.00 $ 20.00 $ 1,400.00 $5,000.00
49 Irrigation Lateral Line Penetration 7.00 0% 7.00 EA $ 65.00 $ 455.00 1.00 70.00 $ 7.00 $ 490.00 $945.00
Trees
Strawberry Madrone
50 Size: 36" Box STD.Form 1.00 0% 1.00 EA $ 300.00 $ 300.00 1.00 70.00 $ 1.00 $ 70.00 $370.00
Sweet Bay
Brisbane Box
Bright N Tight Carolina Laurel
53 Size: 36" Box STD.Form 4.00 0% 4.00 EA $ 300.00 $ 1,200.00 1.00 70.00 $ 4.00 $ 280.00 $1,480.00
Wilson Fruitless Olive Tree
54 Size: 36" Box Multi Trunk 3.00 0% 3.00 EA $ 300.00 $ 900.00 1.00 70.00 $ 3.00 $ 210.00 $1,110.00
Street Tree
55 Size: 48" Box STD. Form 3.00 0% 3.00 EA $ 300.00 $ 900.00 1.00 70.00 $ 3.00 $ 210.00 $1,110.00
Planting
Blue Fame Agave
56 Size: 15 GAL 3.00 0% 3.00 EA $ 80.00 $ 240.00 0.80 70.00 $ 2.40 $ 168.00 $408.00
Cast Iron Plant
57 Size: 5 GAL 13.00 0% 13.00 EA $ 65.00 $ 845.00 0.60 70.00 $ 7.80 $ 546.00 $1,391.00
Japanese Aucuba
58 Size: 5 GAL 12.00 0% 12.00 EA $ 65.00 $ 780.00 0.60 70.00 $ 7.20 $ 504.00 $1,284.00
Alphonse Karr Bamboo
59 Size: 15 GAL 35.00 0% 35.00 EA $ 80.00 $ 2,800.00 0.80 70.00 $ 28.00 $ 1,960.00 $4,760.00
Forester's Feather Reed Grass
60 Size: 15 GAL 41.00 0% 41.00 EA $ 80.00 $ 3,280.00 0.80 70.00 $ 32.80 $ 2,296.00 $5,576.00
Nuccio's Gem Camellia
61 Size: 15 GAL 2.00 0% 2.00 EA $ 80.00 $ 160.00 0.80 70.00 $ 1.60 $ 112.00 $272.00
Fruitland Silverberry
62 Size: 15 GAL 79.00 0% 79.00 EA $ 80.00 $ 6,320.00 0.80 70.00 $ 63.20 $ 4,424.00 $10,744.00
Fiddleleaf Fig
63 Size: 5 GAL 13.00 0% 13.00 EA $ 65.00 $ 845.00 0.60 70.00 $ 7.80 $ 546.00 $1,391.00
English IVY
64 Size: 15 GAL 5.00 0% 5.00 EA $ 80.00 $ 400.00 0.80 70.00 $ 4.00 $ 280.00 $680.00
Island Alum Root
65 Size: 1 GAL 19.00 0% 19.00 EA $ 45.00 $ 855.00 0.40 70.00 $ 7.60 $ 532.00 $1,387.00
Trailing Lantana
66 Size: 1 GAL 53.00 0% 53.00 EA $ 45.00 $ 2,385.00 0.40 70.00 $ 21.20 $ 1,484.00 $3,869.00
Variegated Lily Turf
67 Size: 1 GAL 163.00 0% 163.00 EA $ 45.00 $ 7,335.00 0.40 70.00 $ 65.20 $ 4,564.00 $11,899.00
Breeze Dwarf Mat Rush
68 Size: 5 GAL 130.00 0% 130.00 EA $ 65.00 $ 8,450.00 0.60 70.00 $ 78.00 $ 5,460.00 $13,910.00
Dwarf Umbrella Tree
69 Size: 5 GAL 9.00 0% 9.00 EA $ 65.00 $ 585.00 0.60 70.00 $ 5.40 $ 378.00 $963.00
Star Jasmine
70 Size: 15 GAL 2.00 0% 2.00 EA $ 80.00 $ 160.00 0.80 70.00 $ 1.60 $ 112.00 $272.00
Variegated Australian Rosemary
71 Size: 15 GAL 16.00 0% 16.00 EA $ 80.00 $ 1,280.00 0.80 70.00 $ 12.80 $ 896.00 $2,176.00
Berkeley Sedge
72 Size: 1 GAL 75.00 10% 82.50 SF $ 45.00 $ 3,712.50 0.40 70.00 $ 33.00 $ 2,310.00 $6,022.50
CMU Walls
73 (42") High CMU Freestanding Wall ( 166 LF ) 654.00 0% 654.00 EA $ 5.60 $ 3,662.40 0.13 70.00 $ 86.98 $ 6,088.74 $9,751.14
(42" High) Perimeter Cmu Wall W/ (24" High) Fence
74 ( 225 LF ) 886.00 0% 886.00 EA $ 5.60 $ 4,961.60 0.13 70.00 $ 117.84 $ 8,248.66 $13,210.26
75 (18") High Cmu Planter Wall ( 15 LF ) 26.00 0% 26.00 EA $ 5.60 $ 145.60 0.13 70.00 $ 3.46 $ 242.06 $387.66
76 (24") High Cmu Planter Wall ( 239 LF ) 538.00 0% 538.00 EA $ 5.60 $ 3,012.80 0.13 70.00 $ 71.55 $ 5,008.78 $8,021.58
77 (36") High Cmu Planter Wall ( 38 LF ) 128.00 0% 128.00 EA $ 5.60 $ 716.80 0.13 70.00 $ 17.02 $ 1,191.68 $1,908.48
Grouting
78 CMU Walls Grout 24.30 10% 26.73 CY $ 220.00 $ 5,880.60 1.80 70.00 $ 48.11 $ 3,367.98 $9,248.58
Irrigation
Flow Sensor "FS"
Mfr: CST
Model # : FSI-T10-001 1" PVC Flow Sensor
79 (Install W/ SD210TURF RB Decoder) 1.00 0% 1.00 EA $ 339.30 $ 339.30 1.00 70.00 $ 1.00 $ 70.00 $409.30
Master Valve "WM"
Mfr: Buckner Superior
Model # : 3100-PRS Normally Open Master Valve
80 1-1/2" (Install W/ Req 2-WirecDecoder) 1.00 0% 1.00 EA $ 251.42 $ 251.42 1.00 70.00 $ 1.00 $ 70.00 $321.42
81 (1") Main Water Line 511.00 10% 562.10 LF $ 7.60 $ 4,271.96 0.12 70.00 $ 66.33 $ 4,642.95 $8,914.91
82 (1") Main Line Under Podium To Be Copper 94.00 10% 103.40 LF $ 7.60 $ 785.84 0.12 70.00 $ 12.20 $ 854.08 $1,639.92
83 FS & MV Common Conduit 311.00 10% 342.10 LF $ 2.69 $ 920.25 0.09 70.00 $ 30.45 $ 2,131.28 $3,051.53
Control Wire Conduit.Schedule 80 PVC When Burried
84 In Soil 149.00 10% 163.90 LF $ 0.22 $ 36.06 0.01 70.00 $ 1.31 $ 91.78 $127.84
85 PVC Sleeves 122.00 10% 134.20 LF $ 1.80 $ 241.56 0.05 70.00 $ 6.71 $ 469.70 $711.26
86 (3/4") Lateral Line 1,027.00 10% 1,129.70 LF $ 4.71 $ 5,320.89 0.11 70.00 $ 118.62 $ 8,303.30 $13,624.18
87 Planter
Root Penetration/Connection
Watering System "B" Point 37.00 0% 37.00 EA $ 55.00 $ 2,035.00 1.00 70.00 $ 37.00 $ 2,590.00 $4,625.00
Mfr: Rainbird
Catalog #: RWS-M-B-C-1402
88 Quick Coupler Valve 6.00 0% 6.00 EA $ 37.67 $ 226.02 0.50 70.00 $ 3.00 $ 210.00 $436.02
Mfr: Rainbird
Catalog #: 33-DRLC-3/4"
89 Flow (0-19 GPM) 6.00 0% 6.00 EA $ 85.00 $ 510.00 0.50 70.00 $ 3.00 $ 210.00 $720.00
Mfr: Rainbird
Catalog #: XCZ-PRB-100-Com
90 15.00 0% 15.00 EA $ 251.41 $ 3,771.15 1.00 70.00 $ 15.00 $ 1,050.00 $4,821.15
Drip Tree Ring
91 Mfr: Rainbird 3.00 0% 3.00 EA $ 68.66 $ 205.98 1.00 70.00 $ 3.00 $ 210.00 $415.98
92 Pull Box 4.00 0% 4.00 EA $ 30.50 $ 122.00 1.51 70.00 $ 6.04 $ 422.52 $544.52
Gate Valve "T-111"
93 Mfr: Nibco 1.00 0% 1.00 EA $ 160.00 $ 160.00 0.50 70.00 $ 0.50 $ 35.00 $195.00
94 Side Podium
Pressure Penetration
Regulator Location
For Tree Valves 1.00 0% 1.00 EA $ 200.00 $ 200.00 2.00 70.00 $ 2.00 $ 140.00 $340.00
Mfr: Rainbird
Catalog #: EFB-CP-PRS-D
95 1.00 0% 1.00 EA $ 475.28 $ 475.28 1.00 70.00 $ 1.00 $ 70.00 $545.28
GPRS
Catalog #: ESP-LXD LXMMPED IQ-DOM2
96 Mfr: Rainbird 1.00 0% 1.00 EA $ 518.61 $ 518.61 2.50 70.00 $ 2.50 $ 175.00 $693.61
97 Laetral Line Under Podium 29.00 10% 31.90 LF $ 4.71 $ 150.25 0.11 70.00 $ 3.35 $ 234.47 $384.71
Lighting
Step Light "L1"

Mfr: Delta Star LED
98 Catalog # : DS-LED-e65-WFL-A9-BLP-12-11-A-360SL 16.00 0% 16.00 EA $ 458.45 $ 7,335.20 2.00 70.00 $ 32.00 $ 2,240.00 $9,575.20
Path Light "L2"
Mfr: Mini Micro Staff Star Style 'L' LED
Catalog # : SF-24-L-MM-LED-e71-MFL-BLP-12-11-A-
99 PP18B 37.00 0% 37.00 EA $ 235.98 $ 8,731.26 2.00 70.00 $ 74.00 $ 5,180.00 $13,911.26
Uplight At Tree "L-3"
Mfr: Yukon LED
100 Catalog # : YK-I-LED-A3590-BLP-VR-B2-010-MT 15.00 0% 15.00 EA $ 220.00 $ 3,300.00 2.00 70.00 $ 30.00 $ 2,100.00 $5,400.00
Earthwork
Excvation
101 (4") Fire Water Service 7.38 10% 8.12 CY 0.63 70.00 $ 5.14 $ 359.95 $359.95
102 (3") Service Domestic 5.87 10% 6.45 CY 0.63 70.00 $ 4.09 $ 286.15 $286.15
103 (1.5") Service Irrigation 14.06 10% 15.47 CY 0.63 70.00 $ 9.80 $ 685.75 $685.75
104 (6") Sanitary Sewer 4.75 10% 5.23 CY 0.63 70.00 $ 3.31 $ 231.63 $231.63
105 (8") Sanitary Sewer "VCP" 57.08 10% 62.78 CY 0.63 70.00 $ 39.76 $ 2,783.22 $2,783.22
106 (6") Water Service "DW & PWS" 38.11 10% 41.92 CY 0.63 70.00 $ 26.55 $ 1,858.45 $1,858.45
107 (2") Gas Service "SCG" 29.32 10% 32.26 CY 0.63 70.00 $ 20.43 $ 1,430.00 $1,430.00
108 (4") PVC Drainage Pipe 110.67 10% 121.73 CY 0.63 70.00 $ 77.09 $ 5,396.56 $5,396.56
Screen Fence (6'-0" H.)
109 (1-0" x 2'-0") Concrete Footings 0.30 10% 0.33 CY 0.63 70.00 $ 0.21 $ 14.63 $14.63
110 (18" x 3') Footing Bollard (12 EA) 2.35 10% 2.59 CY 0.63 70.00 $ 1.64 $ 114.60 $114.60
(2'-0" x 5'-0") Sediment Basin W/ Sealed Grate
111 (Assumed) 2.96 10% 3.26 CY 0.63 70.00 $ 2.06 $ 144.34 $144.34
112 (12" x 12") Catch Basin 0.33 10% 0.36 CY 0.63 70.00 $ 0.23 $ 16.09 $16.09
Filling
113 (4") Fire Water Service 7.25 10% 7.97 CY 0.70 70.00 $ 5.58 $ 390.68 $390.68
114 (3") Service Domestic 5.80 10% 6.38 CY 0.70 70.00 $ 4.46 $ 312.40 $312.40
115 (1.5") Service Irrigation 14.02 10% 15.42 CY 0.70 70.00 $ 10.80 $ 755.81 $755.81
116 (6") Sanitary Sewer 4.62 10% 5.08 CY 0.70 70.00 $ 3.55 $ 248.82 $248.82
117 (8") Sanitary Sewer "VCP" 54.53 10% 59.99 CY 0.70 70.00 $ 41.99 $ 2,939.41 $2,939.41
118 (6") Water Service "DW & PWS" 36.73 10% 40.41 CY 0.70 70.00 $ 28.28 $ 1,979.85 $1,979.85
119 (2") Gas Service "SCG" 29.16 10% 32.08 CY 0.70 70.00 $ 22.46 $ 1,571.98 $1,571.98
120 (4") PVC Drainage Pipe 108.70 10% 119.57 CY 0.70 70.00 $ 83.70 $ 5,858.89 $5,858.89
Demolition
121 Demo Existing Hardscape 9,121.00 10% 10,033.10 SF 0.04 70.00 $ 367.88 $ 25,751.62 $25,751.62
122 Existing Stair To Be Demolished 849.00 10% 933.90 SF 0.06 70.00 $ 54.48 $ 3,813.43 $3,813.43
123 Existing Building To Be Demolished 9,040.00 10% 9,944.00 SF 0.01 70.00 $ 99.44 $ 6,960.80 $6,960.80
Existing Sidewalk Planting Area
124 Prepare For New Landscaping 566.00 10% 622.60 SF 0.00 70.00 $ 2.08 $ 145.27 $145.27
Existing Public Way REmove Existing Concrete
125 Flatwork 505.00 10% 555.50 SF 0.04 70.00 $ 20.37 $ 1,425.78 $1,425.78
126 Sawcut & Remove Existing Asphalt Paving 109.00 10% 119.90 SF 0.04 70.00 $ 4.40 $ 307.74 $307.74
127 Existing Site Wall To Be Demolished 540.00 10% 594.00 LF 0.07 70.00 $ 39.60 $ 2,772.00 $2,772.00
128 Existing Trees To Be Removed 2.00 0% 2.00 EA 1.00 70.00 $ 2.00 $ 140.00 $140.00
Existing Overhead Electrical Service Coordinate W/

129 Utility Service Provider For New Underground Service 2.00 0% 2.00 EA 4.00 70.00 $ 8.00 $ 560.00 $560.00
Existing Water Meter
Coordinate Removal & Safe of With Utility Service
130 Provider 3.00 0% 3.00 EA 1.00 70.00 $ 3.00 $ 210.00 $210.00
3 CONCRETE $ 562,163
Level 1 Framing/ Foundation Plan
Wall Footings
WF3.5 (3'-6"x2'-0") Concrete Footing Reinforced W/
131 2#4 Bars & 3#5 Bars 104.32 0% 104.32 CY $ 534.00 $ 55,705.89 2.43 70.00 $ 253.49 $ 17,744.52 $73,450.41
WF-4 (4'-0"x2'-0") Concrete Footing Reinforced W/
132 2#4, 5#6 & #6@10" O.C. 74.59 0% 74.59 CY $ 534.00 $ 39,829.28 2.43 70.00 $ 181.25 $ 12,687.19 $52,516.47
Isolated Footings
F-8 (8'x8'x2') Concrete Footing Reinforced W/
133 8#7 Each Way 80.59 0% 80.59 CY $ 534.00 $ 43,036.44 2.43 70.00 $ 195.84 $ 13,708.80 $56,745.24
F-10 (10'x10'x2.5') Concrete Footing Reinforced W/
134 #11@12" O.C. Each Way 74.07 0% 74.07 CY $ 534.00 $ 39,555.56 2.43 70.00 $ 180.00 $ 12,600.00 $52,155.56
F-11 (11'x11'x2.5') Concrete Footing Reinforced W/
135 #11 @ 12" O.C. Each Way 22.41 0% 22.41 CY $ 534.00 $ 11,965.56 2.43 70.00 $ 54.45 $ 3,811.50 $15,777.06
Concrete Columns
CC1 As:
136 (12x24) W/ 12#8 & #4 @ 6" O.C. 21.51 0% 21.51 CY $ 534.00 $ 11,487.72 2.43 70.00 $ 52.28 $ 3,659.29 $15,147.02
CC2 As:
137 (12x24) W/ 8#6 & #4 @ 6" O.C. 1.65 0% 1.65 CY $ 534.00 $ 883.67 2.43 70.00 $ 4.02 $ 281.48 $1,165.16
Slab on Grade
4" Concrete Slab On Grade W/ #4 @ 16" O.C. Each
138 Way 15,903.48 0% 15,903.48 SF $ 2.74 $ 43,575.54 0.02 70.00 $ 333.97 $ 23,378.12 $66,953.65
Level 2 Framing
Slab
13" Concrete Reinforced Slab W/ #6 @ 12" O.C. T & B
139 & #7 Additional Bars 16,682.04 0% 16,682.04 SF $ 8.91 $ 148,553.57 0.07 70.00 $ 1,138.55 $ 79,698.45 $228,252.01
4 MASONRY $ 123,959
Level 1
Wall Type EW1: (666 LF, 11'-6" H)
140 8" CMU Block W/ Solid Grout Filled & Reinforcement 7,659.00 0% 7,659.00 SF $ 5.60 $ 42,890.40 0.13 70.00 $ 1,018.65 $ 71,305.29 $114,195.69
141 8" Bond Beam W/ Solid Grout Filled & Reinforcement 666.00 0% 666.00 LF $ 5.35 $ 3,563.10 0.13 70.00 $ 88.58 $ 6,200.46 $9,763.56
5 METALS $ 68,074
Level 2 Framing
Steel Post
142 SC-1 4" Dia Std. Pipe (2 EA) 18.50 10% 20.35 LF $ 23.96 $ 487.59 0.08 75.00 $ 1.64 $ 122.86 $610.45
Roof Framing
Steel Beam
143 SB-1 HSS 12x4x1/2 17 10% 18.66 LF $ 62.43 $ 1,164.69 0.08 $ 75.00 1.49 $ 111.94 $ 1,277
Stair 1
First Floor
Painted Metal Stair AS:
(11" Wide) Tread: 17 EA
(7" High) Riser: 19 EA
144 (9'-6" x 4'-4") Landing:1 EA 1.00 0% 1.00 LOC $ 11,400.00 $ 11,400.00 17.37 75.00 $ 17.37 $ 1,302.45 $12,702.45
Second Floor
145 (9'-6" x 4'-4") Landing:1 EA 1.00 0% 1.00 LOC $ 11,400.00 $ 11,400.00 17.37 75.00 $ 17.37 $ 1,302.45 $12,702.45
Third Floor
146 (9'-6" x 4'-4") Landing:1 EA 1.00 0% 1.00 LOC $ 11,400.00 $ 11,400.00 17.37 75.00 $ 17.37 $ 1,302.45 $12,702.45
Fourth Floor
147 (9'-6" x 4'-4") Landing:1 EA 1.00 0% 1.00 LOC $ 13,200.00 $ 13,200.00 20.11 75.00 $ 20.11 $ 1,508.10 $14,708.10
Stair 2
Ground Floor
148 (10'-0" x 5'-0") Landing:1 EA 1.00 0% 1.00 LOC $ 5,400.00 $ 5,400.00 8.23 75.00 $ 8.23 $ 616.95 $6,016.95
Level 1
149 (7" High) Riser: 11 EA 1.00 0% 1.00 LOC $ 6,600.00 $ 6,600.00 10.05 75.00 $ 10.05 $ 754.05 $7,354.05
6 WOOD, PLASTICS AND COMPOSITES $ 464,727
Level 2
Slat Wall
150 Wood Slat Wall (16 LF, 36'-0" H) 576.00 0% 576.00 SF $ 2.67 $ 1,537.92 0.07 70.00 $ 37.44 $ 2,620.80 $4,158.72
Structural Framing
Wood Posts
151 WP-1 6x6 (35 EA) 323.75 0% 323.75 LF $ 6.56 $ 2,123.80 0.07 70.00 $ 23.96 $ 1,677.02 $3,800.83
152 WP-2 6x8 (14 EA) 129.50 0% 129.50 LF $ 6.87 $ 889.67 0.07 70.00 $ 9.58 $ 670.81 $1,560.48
153 WP-3 6x6 (1 EA) 9.25 0% 9.25 LF $ 6.56 $ 60.68 0.07 70.00 $ 0.68 $ 47.92 $108.60
154 WP-4 4x4 (6 EA) 55.50 0% 55.50 LF $ 5.23 $ 290.43 0.06 70.00 $ 3.55 $ 248.64 $539.07
155 WP-5 4x8 (15 EA) 138.75 0% 138.75 LF $ 5.67 $ 786.71 0.07 70.00 $ 9.12 $ 638.11 $1,424.82
156 WP-6 4x6 (6 EA) 55.50 0% 55.50 LF $ 5.60 $ 310.80 0.07 70.00 $ 3.65 $ 255.24 $566.04
157 WP-8 6x10 (3 EA) 27.75 0% 27.75 LF $ 7.84 $ 217.67 0.07 70.00 $ 1.82 $ 127.62 $345.29
158 WP-11 6x8 (8 EA) 74.00 0% 74.00 LF $ 6.87 $ 508.38 0.07 70.00 $ 5.48 $ 383.32 $891.70
159 WP-12 4x10 (4 EA) 37.00 0% 37.00 LF $ 5.80 $ 214.60 0.07 70.00 $ 2.74 $ 191.66 $406.26
160 WP-14 6x6 (1 EA) 9.25 0% 9.25 LF $ 6.56 $ 60.68 0.07 70.00 $ 0.68 $ 47.92 $108.60
Stair 2
Painted Wood Stair AS:
161 (9'-4" x 5'-2") Landing:1 EA 1.00 0% 1.00 LOC $ 1,665.00 $ 1,665.00 4.76 70.00 $ 4.76 $ 333.20 $1,998.20
Level-03 Floor Framing
Steel Beam
162 (HSS 12x4x1/2) Steel Beam "SB1" (17 LF) 831.00 0% 831.00 LBS $ 1.67 $ 1,387.77 0.07 70.00 $ 54.02 $ 3,781.05 $5,168.82
Wood Beam
163 (6x8) Wood Beam "WB1" 35.00 0% 35.00 LF $ 6.87 $ 240.45 0.07 70.00 $ 2.59 $ 181.30 $421.75
164 (5 1/4 x 14) PSL Beam "WB2" 157.00 0% 157.00 LF $ 6.45 $ 1,012.65 0.07 70.00 $ 10.21 $ 714.35 $1,727.00
165 (6x12) Wood Beam "WB3" 147.00 0% 147.00 LF $ 7.84 $ 1,153.07 0.07 70.00 $ 9.66 $ 676.05 $1,829.12
166 (6x10) Wood Beam "WB4" 165.00 0% 165.00 LF $ 7.84 $ 1,294.26 0.07 70.00 $ 10.84 $ 758.83 $2,053.10
167 (6x12) Wood Beam "WB5" 144.00 0% 144.00 LF $ 8.33 $ 1,199.52 0.07 70.00 $ 9.46 $ 662.26 $1,861.78
168 (10 3/4x12) GLB Wood Beam "WB6" 60.00 0% 60.00 LF $ 15.45 $ 927.00 0.15 70.00 $ 9.24 $ 646.80 $1,573.80
169 (4x12) Wood Beam "WB11" 12.00 0% 12.00 LF $ 5.89 $ 70.68 0.07 70.00 $ 0.89 $ 62.16 $132.84
170 (4x8) Wood Beam "WB13" 12.00 0% 12.00 LF $ 5.67 $ 68.04 0.07 70.00 $ 0.79 $ 55.19 $123.23
Pre Fabricated Trusses
(12") Deep Pre-Fabricated Truss "TJ1" @ (24") O.C.
171 (13007 SF) 6,876.00 0% 6,876.00 LF $ 5.45 $ 37,474.20 0.06 70.00 $ 412.56 $ 28,879.20 $66,353.40
(14") Deep Pre-Fabricated Truss "TJ2" @ (24") O.C
172 (1289 SF) 898.00 0% 898.00 LF $ 5.80 $ 5,208.40 0.06 70.00 $ 53.88 $ 3,771.60 $8,980.00
Floor Joists
173 (2x10) Joist "J1" @ (16") O.C. (16 SF) 12.00 0% 12.00 LF $ 4.56 $ 54.72 0.05 70.00 $ 0.54 $ 37.80 $92.52
174 (2x12) Joist "J5" @ (12") O.C. (482 SF) 542.00 0% 542.00 LF $ 4.70 $ 2,547.40 0.06 70.00 $ 32.52 $ 2,276.40 $4,823.80
175 (2x14) Joist "J6" @ (16") O.C (884 SF) 868.00 0% 868.00 LF $ 4.79 $ 4,155.98 0.06 70.00 $ 52.08 $ 3,645.60 $7,801.58
Floor Sheathing
176 (3/4") APA Rated T & G Plywood Sheathing 15,678.00 0% 15,678.00 SF $ 1.45 $ 22,733.10 0.02 70.00 $ 313.56 $ 21,949.20 $44,682.30
Stair 2
177 (9'-4" x 5'-2") Landing:1 EA 1.00 0% 1.00 LOC $ 1,789.00 $ 1,789.00 4.80 70.00 $ 4.80 $ 336.00 $2,125.00
Level-04 Floor Framing
Steel Beam
178 (HSS 12x4x1/2) Steel Beam "SB1" (17 LF) 831.00 0% 831.00 LBS $ 2.67 $ 2,218.77 0.07 70.00 $ 54.02 $ 3,781.05 $5,999.82
Wood Beam
179 (6x8) Wood Beam "WB1" 35.00 0% 35.00 LF $ 6.87 $ 240.45 0.07 70.00 $ 2.59 $ 181.30 $421.75
180 (5 1/4 x 14) PSL Beam "WB2" 157.00 0% 157.00 LF $ 6.45 $ 1,012.65 0.07 70.00 $ 10.21 $ 714.35 $1,727.00
181 (6x12) Wood Beam "WB3" 147.00 0% 147.00 LF $ 7.84 $ 1,153.07 0.07 70.00 $ 9.66 $ 676.05 $1,829.12
182 (6x10) Wood Beam "WB4" 165.00 0% 165.00 LF $ 7.84 $ 1,294.26 0.07 70.00 $ 10.84 $ 758.83 $2,053.10
183 (6x12) Wood Beam "WB5" 144.00 0% 144.00 LF $ 8.33 $ 1,199.52 0.07 70.00 $ 9.46 $ 662.26 $1,861.78
184 (10 3/4x12) GLB Wood Beam "WB6" 60.00 0% 60.00 LF $ 15.45 $ 927.00 0.15 70.00 $ 9.24 $ 646.80 $1,573.80
185 (4x12) Wood Beam "WB11" 12.00 0% 12.00 LF $ 5.89 $ 70.68 0.07 70.00 $ 0.89 $ 62.16 $132.84
186 (4x8) Wood Beam "WB13" 12.00 0% 12.00 LF $ 5.67 $ 68.04 0.07 70.00 $ 0.79 $ 55.19 $123.23
Pre Fabricated Trusses
(12") Deep Pre-Fabricated Truss "TJ1" @ (24") O.C.
187 (13006 SF) 6,974.00 0% 6,974.00 LF $ 5.45 $ 38,008.30 0.06 70.00 $ 418.44 $ 29,290.80 $67,299.10
(14") Deep Pre-Fabricated Truss "TJ2" @ (24") O.C
188 (1289 SF) 898.00 0% 898.00 LF $ 5.80 $ 5,208.40 0.06 70.00 $ 53.88 $ 3,771.60 $8,980.00
Floor Joists
189 (2x10) Joist "J1" @ (16") O.C. (16 SF) 12.00 0% 12.00 LF $ 4.56 $ 54.72 0.05 70.00 $ 0.54 $ 37.80 $92.52
190 (2x12) Joist "J5" @ (12") O.C. (482 SF) 544.00 0% 544.00 LF $ 4.70 $ 2,556.80 0.06 70.00 $ 32.64 $ 2,284.80 $4,841.60
191 (2x14) Joist "J6" @ (16") O.C (884 SF) 864.00 0% 864.00 LF $ 4.79 $ 4,136.83 0.06 70.00 $ 51.84 $ 3,628.80 $7,765.63
Floor Sheathing
192 (3/4") APA Rated T & G Plywood Sheathing 15,677.00 0% 15,677.00 SF $ 1.45 $ 22,731.65 0.02 70.00 $ 313.54 $ 21,947.80 $44,679.45
Stair 2
193 (9'-4" x 5'-2") Landing:1 EA 1.00 0% 1.00 LOC $ 1,789.00 $ 1,789.00 4.80 70.00 $ 4.80 $ 336.00 $2,125.00
Roof Framing
Wood Beam
194 WB-1 6x8 24.69 0% 24.69 LF $ 6.87 $ 169.62 0.07 70.00 $ 1.83 $ 127.89 $297.51
195 WB-2 5-1/4x14 PSL 140.14 0% 140.14 LF $ 6.56 $ 919.32 0.07 70.00 $ 10.37 $ 725.93 $1,645.24
196 WB-3 6x12 88.54 0% 88.54 LF $ 7.84 $ 694.51 0.07 70.00 $ 5.82 $ 407.20 $1,101.70
197 WB-4 6x10 232.99 0% 232.99 LF $ 7.84 $ 1,827.57 0.07 70.00 $ 15.31 $ 1,071.52 $2,899.09
198 WB-5 6x12 156.84 0% 156.84 LF $ 7.84 $ 1,230.25 0.07 70.00 $ 10.30 $ 721.31 $1,951.56
199 WB-6 10-3/4x12 GLB 18.58 0% 18.58 LF $ 15.45 $ 287.06 0.15 70.00 $ 2.86 $ 200.29 $487.35
200 WB-8 10x12 35.02 0% 35.02 LF $ 15.45 $ 541.06 0.15 70.00 $ 5.39 $ 377.52 $918.57
201 WB-9 5-1/4x11-7/8 PSL 19.21 0% 19.21 LF $ 7.67 $ 147.34 0.07 70.00 $ 1.34 $ 94.13 $241.47
202 WB-11 4x12 21.29 0% 21.29 LF $ 5.89 $ 125.40 0.07 70.00 $ 1.58 $ 110.28 $235.68
203 WB-13 4x8 57.19 0% 57.19 LF $ 5.67 $ 324.27 0.07 70.00 $ 3.76 $ 263.02 $587.28
Roof Framing
204 J1 2x10 @ 16" O.C. (18 SF) 13.29 0% 13.29 LF $ 4.34 $ 57.69 0.05 70.00 $ 0.60 $ 41.87 $99.57
205 J2 6x12 @ 12" O.C. (690 SF) 689.58 0% 689.58 LF $ 7.84 $ 5,409.07 0.07 70.00 $ 45.31 $ 3,171.38 $8,580.44
206 J3 4x12 @ 16" O.C. (640 SF) 480.88 0% 480.88 LF $ 5.89 $ 2,832.38 0.07 70.00 $ 35.59 $ 2,490.96 $5,323.34
207 J4 5-1/4x11-7/8 PSL @ 12" O.C. (698 SF) 698.20 0% 698.20 LF $ 7.67 $ 5,355.19 0.07 70.00 $ 48.87 $ 3,421.18 $8,776.37
208 J5 2x12 @ 12" O.C. (610 SF) 609.56 0% 609.56 LF $ 4.50 $ 2,743.02 0.05 70.00 $ 30.48 $ 2,133.46 $4,876.48
209 J6 2x14 @ 16" O.C. (79 SF) 59.19 0% 59.19 LF $ 4.65 $ 275.22 0.06 70.00 $ 3.55 $ 248.59 $523.81
TJ1 12" Deep Pre Fabricated Truss @ 24" O.C. (11513
210 SF) 5,756.36 0% 5,756.36 LF $ 5.45 $ 31,372.13 0.06 70.00 $ 345.38 $ 24,176.69 $55,548.83
TJ2 14" Deep Pre Fabricated Truss @ 24" O.C. (1321
211 SF) 660.54 0% 660.54 LF $ 5.80 $ 3,831.10 0.06 70.00 $ 39.63 $ 2,774.25 $6,605.35
212 Roof Sheathing 15,567.00 0% 15,567.00 SF $ 1.45 $ 22,572.15 0.02 70.00 $ 311.34 $ 21,793.80 $44,365.95
Pop Up Roof Framing
213 J1 2x10 @ 16" O.C. 305.29 0% 305.29 SF $ 3.23 $ 986.09 0.03 70.00 $ 9.16 $ 641.11 $1,627.20
214 Roof Sheathing 305.29 0% 305.29 SF $ 1.45 $ 442.67 0.02 70.00 $ 6.11 $ 427.41 $870.08
7 THERMAL AND MOISTURE PROTECTION $ 310,806

Exterior
215 Door Flashing 1,420.43 10% 1,562.47 LF $ 2.32 $ 3,624.94 0.02 68.00 $ 31.25 $ 2,124.96 $5,749.90
216 Window Flashing 1,575.50 10% 1,733.05 LF $ 2.32 $ 4,020.68 0.02 68.00 $ 34.66 $ 2,356.95 $6,377.62
217 Bottom Flashing 553.06 10% 608.37 LF $ 2.32 $ 1,411.41 0.02 68.00 $ 12.17 $ 827.38 $2,238.79
218 Vapor Barrier 17,180.00 10% 18,898.00 SF $ 0.56 $ 10,582.88 0.02 68.00 $ 377.96 $ 25,701.28 $36,284.16
Roofing
219 High Strength Bearing Rigid Insulation 16,072.00 10% 17,679.20 SF $ 1.12 $ 19,800.70 0.02 68.00 $ 353.58 $ 24,043.71 $43,844.42
220 Air / Vapor Barrier 16,072.00 10% 17,679.20 SF $ 0.45 $ 7,955.64 0.02 68.00 $ 353.58 $ 24,043.71 $31,999.35
221 Single Ply PVC Roofing Membrane-Sika Sarnafil G410 16,072.00 10% 17,679.20 SF $ 3.44 $ 60,816.45 0.04 68.00 $ 707.17 $ 48,087.42 $108,903.87
222 Protection Board 3,519.00 10% 3,870.90 SF $ 1.00 $ 3,870.90 0.02 68.00 $ 89.03 $ 6,054.09 $9,924.99
223 Pliteq Geminate FF17 3,519.00 10% 3,870.90 SF $ 1.40 $ 5,419.26 0.02 68.00 $ 89.03 $ 6,054.09 $11,473.35
224 Access Pathway 1,077.00 10% 1,184.70 SF $ 3.23 $ 3,826.58 0.03 68.00 $ 35.54 $ 2,416.79 $6,243.37
225 15% Roof Footprint for Solar Ready Compliance 2,181.00 10% 2,399.10 SF $ 2.30 $ 5,517.93 0.04 68.00 $ 95.96 $ 6,525.55 $12,043.48
226 Curb Sill 117.00 10% 128.70 LF $ 6.50 $ 836.55 0.08 68.00 $ 9.78 $ 665.12 $1,501.67
227 Flashing 117.00 10% 128.70 LF $ 2.32 $ 298.58 0.02 68.00 $ 2.57 $ 175.03 $473.62
228 Cleat 1,070.00 10% 1,177.00 LF $ 1.20 $ 1,412.40 0.01 68.00 $ 11.77 $ 800.36 $2,212.76
229 WB Sealant 1,070.00 10% 1,177.00 LF $ 0.43 $ 506.11 0.01 68.00 $ 11.77 $ 800.36 $1,306.47
230 Termination Bar W/ Foil Faced Tape 535.00 10% 588.50 LF $ 0.20 $ 117.70 0.00 68.00 $ 2.35 $ 160.07 $277.77
231 GSM Flashing 535.00 10% 588.50 LF $ 2.45 $ 1,441.83 0.02 68.00 $ 11.77 $ 800.36 $2,242.19
232 J- Mold 535.00 10% 588.50 LF $ 3.00 $ 1,765.50 0.02 68.00 $ 11.77 $ 800.36 $2,565.86
233 High Temperature Self Adhered Membrane 1,070.00 10% 1,177.00 SF $ 0.70 $ 823.90 0.02 68.00 $ 23.54 $ 1,600.72 $2,424.62
234 Building Wrap 2,833.00 10% 3,116.30 SF $ 0.45 $ 1,402.34 0.02 68.00 $ 62.33 $ 4,238.17 $5,640.50
235 Single Ply PVC Roofing Membrane-Sika Sarnafil G410 2,833.00 10% 3,116.30 SF $ 3.44 $ 10,720.07 0.03 68.00 $ 93.49 $ 6,357.25 $17,077.32
8 OPENINGS $ 676,230
First Floor
Door
(3'-0" X 8'-10 1/2") Hollow Metal Painted Door W/
236 Painted Frame 5.00 0% 5.00 EA $ 648.17 $ 3,240.84 2.00 68.00 $ 10.00 $ 680.00 $3,920.84
(3'-0" X 8'-0") Hollow Metal Painted Door W/
237 Painted Frame 3.00 0% 3.00 EA $ 648.17 $ 1,944.50 2.00 68.00 $ 6.00 $ 408.00 $2,352.50
(3'-0" X 0 19/32") Hollow Metal Painted Door W/
238 Painted Frame 1.00 0% 1.00 EA $ 648.17 $ 648.17 2.00 68.00 $ 2.00 $ 136.00 $784.17
(3'-6" X 6'-0") Hollow Metal/Wood Door W/
239 Painted Frame 4.00 0% 4.00 EA $ 621.40 $ 2,485.60 2.00 68.00 $ 8.00 $ 544.00 $3,029.60
(6'-0" X 8'-0") Hollow Metal/Wood Door W/
240 Painted Frame 3.00 0% 3.00 EA $ 1,175.88 $ 3,527.64 3.20 68.00 $ 9.60 $ 652.80 $4,180.44
(6'-0" X 8'-4") Aluminium Door W/
241 Frame 1.00 0% 1.00 EA $ 936.88 $ 936.88 3.20 68.00 $ 3.20 $ 217.60 $1,154.48
242 (7'-3" X 8'-0") MFR Door 1.00 0% 1.00 EA $ 1,701.68 $ 1,701.68 3.40 68.00 $ 3.40 $ 231.20 $1,932.88
243 (17'-0" X 8'-6") MFR Door 6.00 0% 6.00 EA $ 4,063.00 $ 24,378.00 5.45 68.00 $ 32.70 $ 2,223.60 $26,601.60
244 (20'-11" X 9'-0") MFR Door 1.00 0% 1.00 EA $ 5,315.36 $ 5,315.36 6.00 68.00 $ 6.00 $ 408.00 $5,723.36
Window
(5'-6" X 5'-0") Aluminium Window W/
245 Farme 1.00 0% 1.00 EA $ 745.68 $ 745.68 2.40 68.00 $ 2.40 $ 163.20 $908.88
Second Floor
Door
(3'-4 19/32" X 9'-0") Wood Door W/
246 Painted Frame 1.00 0% 1.00 EA $ 783.92 $ 783.92 2.00 68.00 $ 2.00 $ 136.00 $919.92
247 Painted Frame 2.00 0% 2.00 EA $ 648.17 $ 1,296.34 2.00 68.00 $ 4.00 $ 272.00 $1,568.34
(2'-6" X 8'-0") Hollow Core Painted Door W/
248 Painted Frame 8.00 0% 8.00 EA $ 611.84 $ 4,894.72 2.00 68.00 $ 16.00 $ 1,088.00 $5,982.72
249 Painted Frame 28.00 0% 28.00 EA $ 650.08 $ 18,202.24 2.00 68.00 $ 56.00 $ 3,808.00 $22,010.24
(3'-0" X 8'-0") Solid Core Painted Door W/
250 Painted Frame 33.00 0% 33.00 EA $ 650.08 $ 21,452.64 2.00 68.00 $ 66.00 $ 4,488.00 $25,940.64
251 Painted Frame 17.00 0% 17.00 EA $ 650.08 $ 11,051.36 2.00 68.00 $ 34.00 $ 2,312.00 $13,363.36
252 Painted Frame 8.00 0% 8.00 EA $ 650.08 $ 5,200.64 2.00 68.00 $ 16.00 $ 1,088.00 $6,288.64
253 Painted Frame 1.00 0% 1.00 EA $ 1,701.68 $ 1,701.68 3.00 68.00 $ 3.00 $ 204.00 $1,905.68
254 Painted Frame 1.00 0% 1.00 EA $ 1,701.68 $ 1,701.68 3.00 68.00 $ 3.00 $ 204.00 $1,905.68
255 Frame 7.00 0% 7.00 EA $ 1,711.24 $ 11,978.68 3.40 68.00 $ 23.80 $ 1,618.40 $13,597.08
256 Frame 1.00 0% 1.00 EA $ 1,472.24 $ 1,472.24 3.40 68.00 $ 3.40 $ 231.20 $1,703.44
257 Frame 2.00 0% 2.00 EA $ 2,370.88 $ 4,741.76 4.54 68.00 $ 9.08 $ 617.44 $5,359.20
258 Painted Frame 3.00 0% 3.00 EA $ 879.52 $ 2,638.56 2.00 68.00 $ 6.00 $ 408.00 $3,046.56
259 Painted Frame 7.00 0% 7.00 EA $ 1,175.88 $ 8,231.16 3.40 68.00 $ 23.80 $ 1,618.40 $9,849.56
260 Painted Frame 5.00 0% 5.00 EA $ 1,701.68 $ 8,508.40 3.00 68.00 $ 15.00 $ 1,020.00 $9,528.40
(3'-0" X 8'-0")Wood Door W/
261 Painted Frame 9.00 0% 9.00 EA $ 650.08 $ 5,850.72 2.00 68.00 $ 18.00 $ 1,224.00 $7,074.72
262 Painted Frame 9.00 0% 9.00 EA $ 650.08 $ 5,850.72 2.00 68.00 $ 18.00 $ 1,224.00 $7,074.72
263 (4'-0" X 8'-0") MFR Door 2.00 0% 2.00 EA $ 948.35 $ 1,896.70 2.64 68.00 $ 5.28 $ 359.04 $2,255.74
Window
264 (5'-6" X 5'-0") Aluminium Slider Window "1" 25.00 0% 25.00 EA $ 745.68 $ 18,642.00 2.40 68.00 $ 60.00 $ 4,080.00 $22,722.00
265 (4'-6" X 5'-0") Aluminium Slider Window "1A" 9.00 0% 9.00 EA $ 656.77 $ 5,910.95 2.20 68.00 $ 19.80 $ 1,346.40 $7,257.35
266 (4'-0" X 1'-6") Aluminium Awning Window "4" 2.00 0% 2.00 EA $ 564.04 $ 1,128.08 2.00 68.00 $ 4.00 $ 272.00 $1,400.08
Third Floor
Door
(3'-4 19/32" X 9'-0") Wood Door W/
267 Painted Frame 1.00 0% 1.00 EA $ 783.92 $ 783.92 2.00 68.00 $ 2.00 $ 136.00 $919.92
268 Painted Frame 2.00 0% 2.00 EA $ 648.17 $ 1,296.34 2.00 68.00 $ 4.00 $ 272.00 $1,568.34
269 Painted Frame 8.00 0% 8.00 EA $ 611.84 $ 4,894.72 2.00 68.00 $ 16.00 $ 1,088.00 $5,982.72
270 Painted Frame 28.00 0% 28.00 EA $ 650.08 $ 18,202.24 2.00 68.00 $ 56.00 $ 3,808.00 $22,010.24
271 Painted Frame 33.00 0% 33.00 EA $ 650.08 $ 21,452.64 2.00 68.00 $ 66.00 $ 4,488.00 $25,940.64
272 Painted Frame 17.00 0% 17.00 EA $ 650.08 $ 11,051.36 2.00 68.00 $ 34.00 $ 2,312.00 $13,363.36
273 Painted Frame 8.00 0% 8.00 EA $ 650.08 $ 5,200.64 2.00 68.00 $ 16.00 $ 1,088.00 $6,288.64
274 Painted Frame 1.00 0% 1.00 EA $ 1,701.68 $ 1,701.68 3.00 68.00 $ 3.00 $ 204.00 $1,905.68
275 Painted Frame 1.00 0% 1.00 EA $ 2,202.62 $ 2,202.62 3.55 68.00 $ 3.55 $ 241.40 $2,444.02
276 Frame 7.00 0% 7.00 EA $ 1,711.24 $ 11,978.68 3.40 68.00 $ 23.80 $ 1,618.40 $13,597.08
277 Frame 1.00 0% 1.00 EA $ 1,472.24 $ 1,472.24 3.40 68.00 $ 3.40 $ 231.20 $1,703.44
278 Frame 2.00 0% 2.00 EA $ 2,370.88 $ 4,741.76 4.54 68.00 $ 9.08 $ 617.44 $5,359.20
279 Painted Frame 3.00 0% 3.00 EA $ 879.52 $ 2,638.56 2.00 68.00 $ 6.00 $ 408.00 $3,046.56
280 Painted Frame 7.00 0% 7.00 EA $ 1,175.88 $ 8,231.16 3.40 68.00 $ 23.80 $ 1,618.40 $9,849.56
281 Painted Frame 5.00 0% 5.00 EA $ 1,701.68 $ 8,508.40 3.00 68.00 $ 15.00 $ 1,020.00 $9,528.40
(3'-0" X 8'-0")Wood Door W/
282 Painted Frame 9.00 0% 9.00 EA $ 650.08 $ 5,850.72 2.00 68.00 $ 18.00 $ 1,224.00 $7,074.72
283 Painted Frame 9.00 0% 9.00 EA $ 650.08 $ 5,850.72 2.00 68.00 $ 18.00 $ 1,224.00 $7,074.72
284 (4'-0" X 8'-0") MFR Door 2.00 0% 2.00 EA $ 948.35 $ 1,896.70 2.64 68.00 $ 5.28 $ 359.04 $2,255.74
Window
Fourth Floor
Door
(3'-4 19/32" X 9'-0") Wood Door W/
288 Painted Frame 1.00 0% 1.00 EA $ 783.92 $ 783.92 2.00 68.00 $ 2.00 $ 136.00 $919.92
289 Painted Frame 2.00 0% 2.00 EA $ 648.17 $ 1,296.34 2.00 68.00 $ 4.00 $ 272.00 $1,568.34
290 Painted Frame 8.00 0% 8.00 EA $ 611.84 $ 4,894.72 2.00 68.00 $ 16.00 $ 1,088.00 $5,982.72
291 Painted Frame 28.00 0% 28.00 EA $ 650.08 $ 18,202.24 2.00 68.00 $ 56.00 $ 3,808.00 $22,010.24
292 Painted Frame 33.00 0% 33.00 EA $ 650.08 $ 21,452.64 2.00 68.00 $ 66.00 $ 4,488.00 $25,940.64
293 Painted Frame 17.00 0% 17.00 EA $ 650.08 $ 11,051.36 2.00 68.00 $ 34.00 $ 2,312.00 $13,363.36
294 Painted Frame 8.00 0% 8.00 EA $ 650.08 $ 5,200.64 2.00 68.00 $ 16.00 $ 1,088.00 $6,288.64
295 Painted Frame 1.00 0% 1.00 EA $ 1,701.68 $ 1,701.68 3.00 68.00 $ 3.00 $ 204.00 $1,905.68
296 Painted Frame 1.00 0% 1.00 EA $ 2,202.62 $ 2,202.62 3.55 68.00 $ 3.55 $ 241.40 $2,444.02
297 Frame 7.00 0% 7.00 EA $ 1,711.24 $ 11,978.68 3.40 68.00 $ 23.80 $ 1,618.40 $13,597.08
298 Frame 1.00 0% 1.00 EA $ 1,472.24 $ 1,472.24 3.40 68.00 $ 3.40 $ 231.20 $1,703.44
299 Frame 2.00 0% 2.00 EA $ 2,370.88 $ 4,741.76 4.54 68.00 $ 9.08 $ 617.44 $5,359.20
300 Painted Frame 3.00 0% 3.00 EA $ 879.52 $ 2,638.56 2.00 68.00 $ 6.00 $ 408.00 $3,046.56
301 Painted Frame 7.00 0% 7.00 EA $ 1,175.88 $ 8,231.16 3.40 68.00 $ 23.80 $ 1,618.40 $9,849.56
302 Painted Frame 5.00 0% 5.00 EA $ 1,701.68 $ 8,508.40 3.00 68.00 $ 15.00 $ 1,020.00 $9,528.40
(3'-0" X 8'-0")Wood Door W/
303 Painted Frame 9.00 0% 9.00 EA $ 650.08 $ 5,850.72 2.00 68.00 $ 18.00 $ 1,224.00 $7,074.72
304 Painted Frame 9.00 0% 9.00 EA $ 650.08 $ 5,850.72 2.00 68.00 $ 18.00 $ 1,224.00 $7,074.72
305 (4'-0" X 8'-0") MFR Door 2.00 0% 2.00 EA $ 948.35 $ 1,896.70 2.64 68.00 $ 5.28 $ 359.04 $2,255.74
Window
Roof F.F.
Door
309 Painted Frame 1.00 0% 1.00 EA $ 648.17 $ 648.17 2.00 68.00 $ 2.00 $ 136.00 $784.17
East Stair
Door
310 Painted Frame 1.00 0% 1.00 EA $ 648.17 $ 648.17 2.00 68.00 $ 2.00 $ 136.00 $784.17
Hardware
Group 1A.
311 (2) Pair Butt Hinges 168.00 0% 168.00 EA $ 43.98 $ 7,387.97 0.23 68.00 $ 38.64 $ 2,627.52 $10,015.49
312 (1) Lever Lockset 84.00 0% 84.00 EA $ 64.05 $ 5,380.37 0.32 68.00 $ 26.88 $ 1,827.84 $7,208.21
313 (1) Wall-Mounted Door Stop 84.00 0% 84.00 EA $ 10.80 $ 907.44 0.07 68.00 $ 5.88 $ 399.84 $1,307.28
Group 1B.
315 (1) Lever latchset 126.00 0% 126.00 EA $ 64.05 $ 8,070.55 0.32 68.00 $ 40.32 $ 2,741.76 $10,812.31
316 (1) Hinge Stop 126.00 0% 126.00 EA $ 10.80 $ 1,361.15 0.07 68.00 $ 8.82 $ 599.76 $1,960.91
317 (1) Non-Keyed Surface Mounted HASP Lock 126.00 0% 126.00 EA $ 16.48 $ 2,076.66 0.20 68.00 $ 25.20 $ 1,713.60 $3,790.26
Group 1C.
319 (1) Lever latchset 33.00 0% 33.00 EA $ 64.05 $ 2,113.72 0.32 68.00 $ 10.56 $ 718.08 $2,831.80
320 (1) Wall-Mounted Door Stop 33.00 0% 33.00 EA $ 10.80 $ 356.49 0.07 68.00 $ 2.31 $ 157.08 $513.57
321 (1) Door Mounted (18"W X 42"H) Mirror 33.00 0% 33.00 EA $ 189.29 $ 6,246.50 0.40 68.00 $ 13.20 $ 897.60 $7,144.10
Group 2.
322 (3) Pair Full Mortise Hinges 81.00 0% 81.00 EA $ 43.98 $ 3,562.06 0.23 68.00 $ 18.63 $ 1,266.84 $4,828.90
323 (1) Mortise Lockset 27.00 0% 27.00 EA $ 85.08 $ 2,297.27 0.20 68.00 $ 5.40 $ 367.20 $2,664.47
324 (1) Recessed Concealed Closer 27.00 0% 27.00 EA $ 21.99 $ 593.68 0.30 68.00 $ 8.10 $ 550.80 $1,144.48
325 (1) Floor Mounted Dome Stop 27.00 0% 27.00 EA $ 10.80 $ 291.68 0.07 68.00 $ 1.89 $ 128.52 $420.20
326 (1) Weather Strip Brush Seal 27.00 0% 27.00 EA $ 37.28 $ 1,006.67 0.20 68.00 $ 5.40 $ 367.20 $1,373.87
327 (1) Integral Door Bell 27.00 0% 27.00 EA $ 114.72 $ 3,097.44 0.25 68.00 $ 6.86 $ 466.34 $3,563.78
Group 3.
328 (2) Sliding Door Guide Track 90.00 0% 90.00 EA $ 119.50 $ 10,755.00 0.64 68.00 $ 57.60 $ 3,916.80 $14,671.80
329 (2) Sliding Door Integral Stop 90.00 0% 90.00 EA $ 14.77 $ 1,329.32 0.08 68.00 $ 7.20 $ 489.60 $1,818.92
(1) Non-Keyed Surface Mounted 90-Degree HASP
330 Lock 45.00 0% 45.00 EA $ 16.48 $ 741.66 0.20 68.00 $ 9.00 $ 612.00 $1,353.66
Group 7.
331 (1) Magnetic Hold-Open Device 6.00 0% 6.00 EA $ 223.70 $ 1,342.22 0.65 68.00 $ 3.90 $ 265.20 $1,607.42
Group 4A.
332 (4) Pair Full Mortise Hinges 36.00 0% 36.00 EA $ 43.98 $ 1,583.14 0.23 68.00 $ 8.28 $ 563.04 $2,146.18
333 (1) Full Mortise Lockset 9.00 0% 9.00 EA $ 85.08 $ 765.76 0.20 68.00 $ 1.80 $ 122.40 $888.16
334 (1) Inactive Leaf Latch 9.00 0% 9.00 EA $ 13.38 $ 120.46 0.23 68.00 $ 2.07 $ 140.76 $261.22
335 (2) Door Closer W/ Hold-Open 18.00 0% 18.00 EA $ 10.80 $ 194.45 0.07 68.00 $ 1.26 $ 85.68 $280.13
336 (1) Coordinator 9.00 0% 9.00 EA $ 22.94 $ 206.50 0.30 68.00 $ 2.70 $ 183.60 $390.10
Group 5A.
337 (2) Pair Butt Hinges 2.00 0% 2.00 EA $ 43.98 $ 87.95 0.23 68.00 $ 0.46 $ 31.28 $119.23
338 (1) Mortise Lockset 1.00 0% 1.00 EA $ 85.08 $ 85.08 0.20 68.00 $ 0.20 $ 13.60 $98.68
339 (1) Concealed Door Closer 1.00 0% 1.00 EA $ 13.38 $ 13.38 0.23 68.00 $ 0.23 $ 15.64 $29.02
340 (1) Egress-Side Panic Hardware 1.00 0% 1.00 EA $ 116.63 $ 116.63 0.40 68.00 $ 0.40 $ 27.20 $143.83
Group 5B.
341 (2) Pair Full Mortise Hinges 12.00 0% 12.00 EA $ 43.98 $ 527.71 0.23 68.00 $ 2.76 $ 187.68 $715.39
343 (1) Concealed Door Closer 6.00 0% 6.00 EA $ 13.38 $ 80.30 0.23 68.00 $ 1.38 $ 93.84 $174.14
Group 5C.
346 (1) Egress-Side Panic Hardware 8.00 0% 8.00 EA $ 116.63 $ 933.06 0.40 68.00 $ 3.20 $ 217.60 $1,150.66
347 (1) Door Closer 8.00 0% 8.00 EA $ 13.38 $ 107.07 0.23 68.00 $ 1.84 $ 125.12 $232.19
Group 6A.
351 (1) Concealed Door Closer W/ Hold-Open 3.00 0% 3.00 EA $ 13.38 $ 40.15 0.23 68.00 $ 0.69 $ 46.92 $87.07
Group 6C.
354 (1) Inactive Leaf Latch 1.00 0% 1.00 EA $ 21.99 $ 21.99 0.30 68.00 $ 0.30 $ 20.40 $42.39
355 (2) Concealed Door Closer W/ Hold-Open 1.00 0% 1.00 EA $ 10.80 $ 10.80 0.07 68.00 $ 0.07 $ 4.76 $15.56
356 (1) Coordinator 1.00 0% 1.00 EA $ 37.28 $ 37.28 0.20 68.00 $ 0.20 $ 13.60 $50.88
Group 8A.
358 (2) Pair Standard Barrel Hinge 8.00 0% 8.00 EA $ 64.05 $ 512.42 0.20 68.00 $ 1.60 $ 108.80 $621.22
359 (1)N Push Side Panic Hardware, 4.00 0% 4.00 EA $ 116.63 $ 466.53 0.40 68.00 $ 1.60 $ 108.80 $575.33
360 (1) Pull Side Operation Lever 4.00 0% 4.00 EA $ 33.46 $ 133.84 0.30 68.00 $ 1.20 $ 81.60 $215.44
361 (1) Hydraulic Gate Closer 4.00 0% 4.00 EA $ 33.46 $ 133.84 0.30 68.00 $ 1.20 $ 81.60 $215.44
9 FINISHES $ 3,361,416
Dry Walls
Level 1
Wall Type W10: (20 LF, 11'-2" H)
362 5/8" Type "X" Gypsum Wall Board 448.00 10% 492.80 SF $ 1.43 $ 704.70 0.03 72.00 $ 14.78 $ 1,064.45 $1,769.15
363 5.5" Metal Studs @ 16" O.C. (17 EA, 190 LF) 224.00 10% 246.40 SF $ 5.45 $ 1,342.88 0.07 72.00 $ 16.51 $ 1,188.63 $2,531.51
364 Top Runner 20.00 10% 22.00 LF $ 7.67 $ 168.74 0.09 72.00 $ 1.96 $ 140.98 $309.72
365 Bottom Runner 20.00 10% 22.00 LF $ 7.67 $ 168.74 0.09 72.00 $ 1.96 $ 140.98 $309.72
366 Unfaced Sound Attenuation Blanket 224.00 10% 246.40 SF $ 1.12 $ 275.97 0.02 72.00 $ 4.93 $ 354.82 $630.78
367 Flexible Fire Caulking 80.00 10% 88.00 LF $ 0.43 $ 37.84 0.01 72.00 $ 0.53 $ 38.02 $75.86
Wall Type W12: (28 LF, 11'-2" H)
368 5/8" Type "X" Gypsum Wall Board 313.00 10% 344.30 SF $ 1.43 $ 492.35 0.03 72.00 $ 10.33 $ 743.69 $1,236.04
370 Top Runner 28.00 10% 30.80 LF $ 5.66 $ 174.33 0.08 72.00 $ 2.34 $ 168.54 $342.87
371 Bottom Runner 28.00 10% 30.80 LF $ 5.66 $ 174.33 0.08 72.00 $ 2.34 $ 168.54 $342.87
372 Acoustical Sealants 56.00 10% 61.60 LF $ 0.43 $ 26.49 0.01 72.00 $ 0.37 $ 26.61 $53.10
Level 2
Wall Type EW2: (826 LF, 9'-3" H)
373 5/8" Type "X" Gypsum Wall Board 15,282.00 10% 16,810.20 SF $ 1.43 $ 24,038.59 0.03 72.00 $ 504.31 $ 36,310.03 $60,348.62
374 (2x6) Wood Stud @ 16" O.C. (621 EA, 5745 LF) 7,641.00 10% 8,405.10 SF $ 3.50 $ 29,417.85 0.02 72.00 $ 193.32 $ 13,918.85 $43,336.70
375 5/8" Dens glass Exterior Fire Rated Sheathing 12,182.00 10% 13,400.20 SF $ 1.43 $ 19,162.29 0.03 72.00 $ 402.01 $ 28,944.43 $48,106.72
376 15/32" CDX 4-Ply Sheathing 3,099.00 10% 3,408.90 SF $ 1.43 $ 4,874.73 0.03 72.00 $ 102.27 $ 7,363.22 $12,237.95
377 R-21 Insulation 7,640.50 10% 8,404.55 SF $ 1.12 $ 9,413.10 0.02 72.00 $ 168.09 $ 12,102.55 $21,515.65
378 Top Plate (10 Ft. Long) 1,660.00 10% 1,826.00 LF $ 3.67 $ 6,701.42 0.03 72.00 $ 54.78 $ 3,944.16 $10,645.58
379 Bottom Plate (10 Ft. Long) 830.00 10% 913.00 LF $ 3.67 $ 3,350.71 0.03 72.00 $ 27.39 $ 1,972.08 $5,322.79
380 Building Wrap 15,282.00 10% 16,810.20 SF $ 0.45 $ 7,564.59 0.01 72.00 $ 168.10 $ 12,103.34 $19,667.93
381 Acoustic Sealants 1,652.00 10% 1,817.20 LF $ 0.43 $ 781.40 0.01 72.00 $ 18.17 $ 1,308.38 $2,089.78
383 (2x6) Wood Stud @ 16" O.C. (23 EA, 213 LF) 259.00 10% 284.90 SF $ 3.50 $ 997.15 0.02 72.00 $ 6.55 $ 471.79 $1,468.94
384 5/8" Dens glass Exterior Fire Rated Sheathing 518.00 10% 569.80 SF $ 1.43 $ 814.81 0.03 72.00 $ 17.09 $ 1,230.77 $2,045.58
385 WRB & Breather Membrane 259.00 10% 284.90 SF $ 0.45 $ 128.21 0.01 72.00 $ 2.85 $ 205.13 $333.33
386 R-21 Insulation 259.00 10% 284.90 SF $ 1.12 $ 319.09 0.02 72.00 $ 5.70 $ 410.26 $729.34
387 Top Plate (10 Ft. Long) 60.00 10% 66.00 LF $ 3.67 $ 242.22 0.03 72.00 $ 1.98 $ 142.56 $384.78
388 Bottom Plate (10 Ft. Long) 34.00 10% 37.40 LF $ 3.67 $ 137.26 0.03 72.00 $ 1.12 $ 80.78 $218.04
390 (2x6) Wood Stud @ 16" O.C. (8 EA, 74 LF) 84.00 10% 92.40 SF $ 3.50 $ 323.40 0.02 72.00 $ 1.85 $ 133.06 $456.46
391 5/8" Dens glass Exterior Fire Rated Sheathing 336.00 10% 369.60 SF $ 1.43 $ 528.53 0.03 72.00 $ 11.09 $ 798.34 $1,326.86
392 Building Wrap 168.00 10% 184.80 SF $ 0.45 $ 83.16 0.02 72.00 $ 3.70 $ 266.11 $349.27
393 R-21 Insulation 84.00 10% 92.40 SF $ 1.12 $ 103.49 0.02 72.00 $ 1.85 $ 133.06 $236.54
397 (2x6) Wood Stud @ 16" O.C. (28 EA, 259 LF) 324.00 10% 356.40 SF $ 3.50 $ 1,247.40 0.02 72.00 $ 7.13 $ 513.22 $1,760.62
398 5/8" Type "X" Gypsum Wall Board 648.00 10% 712.80 SF $ 1.43 $ 1,019.30 0.03 72.00 $ 21.38 $ 1,539.65 $2,558.95
399 Moisture Resistant or Rated Exterior Sheathing 648.00 10% 712.80 SF $ 1.43 $ 1,019.30 0.03 72.00 $ 21.38 $ 1,539.65 $2,558.95
400 R-21 Insulation 324.00 10% 356.40 SF $ 1.12 $ 399.17 0.02 72.00 $ 7.13 $ 513.22 $912.38
407 Building Wrap 296.00 10% 325.60 SF $ 0.45 $ 146.52 0.02 72.00 $ 6.51 $ 468.86 $615.38
408 R-21 Insulation 148.00 10% 162.80 SF $ 1.12 $ 182.34 0.02 72.00 $ 3.26 $ 234.43 $416.77
Wall Type W1: (837 LF, 9'-3" H)
414 R-21 Insulation 7,743.00 10% 8,517.30 SF $ 1.12 $ 9,539.38 0.02 72.00 $ 170.35 $ 12,264.91 $21,804.29
417 Sealants 1,674.00 10% 1,841.40 LF $ 0.43 $ 791.80 0.01 72.00 $ 18.41 $ 1,325.81 $2,117.61
Wall Type W1S: (396 LF, 9'-3" H)
420 1/2" Plywood 3,663.00 10% 4,029.30 SF $ 1.43 $ 5,761.90 0.03 72.00 $ 120.88 $ 8,703.29 $14,465.19
421 R-21 Insulation 3,663.00 10% 4,029.30 SF $ 1.12 $ 4,512.82 0.02 72.00 $ 80.59 $ 5,802.19 $10,315.01
422 Top Plate (10 Ft. Long) 800.00 10% 880.00 LF $ 3.46 $ 3,044.80 0.03 72.00 $ 26.40 $ 1,900.80 $4,945.60
423 Bottom Plate (10 Ft. Long) 400.00 10% 440.00 LF $ 3.46 $ 1,522.40 0.03 72.00 $ 13.20 $ 950.40 $2,472.80
424 Sealants 1,584.00 10% 1,742.40 LF $ 0.43 $ 749.23 0.01 72.00 $ 17.42 $ 1,254.53 $2,003.76
Walls Type W2: (281 LF, 9'-3" H)
427 R-21 Insulation 2,877.00 10% 3,164.70 SF $ 1.12 $ 3,544.46 0.02 72.00 $ 63.29 $ 4,557.17 $8,101.63
430 Sealants 622.00 10% 684.20 LF $ 0.43 $ 294.21 0.01 72.00 $ 6.84 $ 492.62 $786.83
431 (2x6) Wood Stud @ 16" O.C. (74 EA, 685 LF) 898.00 10% 987.80 SF $ 3.50 $ 3,457.30 0.02 72.00 $ 19.76 $ 1,422.43 $4,879.73
433 1/2" Plywood 898.00 10% 987.80 SF $ 1.43 $ 1,412.55 0.03 72.00 $ 29.63 $ 2,133.65 $3,546.20
434 R-21 Insulation 898.00 10% 987.80 SF $ 1.12 $ 1,106.34 0.02 72.00 $ 19.76 $ 1,422.43 $2,528.77
435 Top Plate (10 Ft. Long) 200.00 10% 220.00 LF $ 3.67 $ 807.40 0.03 72.00 $ 6.60 $ 475.20 $1,282.60
437 Sealants 388.00 10% 426.80 LF $ 0.43 $ 183.52 0.01 72.00 $ 4.27 $ 307.30 $490.82
Wall Type W3: (301 LF, 9'-3" H)
(2x6) Wood Stud (Staggered) @ 16" O.C. (227 EA,
438 2100 LF) 2,785.00 10% 3,063.50 SF $ 3.50 $ 10,722.25 0.02 72.00 $ 61.27 $ 4,411.44 $15,133.69
441 R-21 Insulation 2,785.00 10% 3,063.50 SF $ 1.12 $ 3,431.12 0.02 72.00 $ 61.27 $ 4,411.44 $7,842.56
444 Sealants 602.00 10% 662.20 LF $ 0.43 $ 284.75 0.01 72.00 $ 6.62 $ 476.78 $761.53
Wall Type W4: (48 LF, 9'-3" H)
447 RC-1 Resilient Channel 16" O.C. 444.00 10% 488.40 SF $ 1.77 $ 864.47 0.03 72.00 $ 14.65 $ 1,054.94 $1,919.41
448 R-21 Insulation 444.00 10% 488.40 SF $ 1.12 $ 547.01 0.02 72.00 $ 9.77 $ 703.30 $1,250.30
451 Sealants 192.00 10% 211.20 LF $ 0.43 $ 90.82 0.01 72.00 $ 2.11 $ 152.06 $242.88
453 5/8" Type "X" Gypsum Wall Board 148.00 10% 162.80 SF $ 1.43 $ 232.80 0.03 72.00 $ 4.88 $ 351.65 $584.45
454 Moisture Resistant or Rated Exterior Sheathing 148.00 10% 162.80 SF $ 1.43 $ 232.80 0.03 72.00 $ 4.88 $ 351.65 $584.45
455 R-21 Insulation 74.00 10% 81.40 SF $ 1.12 $ 91.17 0.02 72.00 $ 1.63 $ 117.22 $208.38
459 5.5" Metal Stud @ 16" O.C. (9 EA, 84 LF) 93.00 10% 102.30 SF $ 5.45 $ 557.54 0.07 72.00 $ 6.85 $ 493.50 $1,051.03
461 Full Width Unfaced Sound Attenuation Blanket 93.00 10% 102.30 SF $ 1.12 $ 114.58 0.02 72.00 $ 2.05 $ 147.31 $261.89
462 Fire Stop Deflection Track 10.00 10% 11.00 LF $ 7.67 $ 84.37 0.09 72.00 $ 0.98 $ 70.49 $154.86
463 Bottom Track 10.00 10% 11.00 LF $ 7.67 $ 84.37 0.09 72.00 $ 0.98 $ 70.49 $154.86
Wall Type W11: (54 LF, 9'-3" H)
467 Top Runner 54.00 10% 59.40 LF $ 5.66 $ 336.20 0.08 72.00 $ 4.51 $ 325.04 $661.24
468 Bottom Runner 54.00 10% 59.40 LF $ 5.66 $ 336.20 0.08 72.00 $ 4.51 $ 325.04 $661.24
Wall Type W12: (132 LF, 9'-3" H)
471 2.5" Metal Studs @ 16" O.C. (101 EA, 935 LF) 1,221.00 10% 1,343.10 SF $ 3.55 $ 4,768.01 0.06 72.00 $ 75.21 $ 5,415.38 $10,183.38
472 Top Runner 132.00 10% 145.20 LF $ 5.40 $ 784.08 0.06 72.00 $ 8.71 $ 627.26 $1,411.34
473 Bottom Runner 132.00 10% 145.20 LF $ 5.40 $ 784.08 0.06 72.00 $ 8.71 $ 627.26 $1,411.34
Wall Type W13: (109 LF, 9'-3" H)
476 5.5" Metal Studs @ 16" O.C. 1,009.00 10% 1,109.90 SF $ 5.45 $ 6,048.96 0.07 72.00 $ 77.69 $ 5,593.90 $11,642.85
477 Top Runner 109.00 10% 119.90 LF $ 7.67 $ 919.63 0.09 72.00 $ 10.79 $ 776.95 $1,696.59
478 Bottom Runner 109.00 10% 119.90 LF $ 7.67 $ 919.63 0.09 72.00 $ 10.79 $ 776.95 $1,696.59
Level 3
482 5/8" Dens glass Exterior Fire Rated Sheathing 12,155.00 10% 13,370.50 SF $ 1.43 $ 19,119.82 0.03 72.00 $ 401.12 $ 28,880.28 $48,000.10
484 R-21 Insulation 7,538.75 10% 8,292.63 SF $ 1.12 $ 9,287.74 0.02 72.00 $ 165.85 $ 11,941.38 $21,229.12
487 Building Wrap 15,078.00 10% 16,585.80 SF $ 0.45 $ 7,463.61 0.02 72.00 $ 331.72 $ 23,883.55 $31,347.16
491 5/8" Dens glass Exterior Fire Rated Sheathing 518.00 10% 569.80 SF $ 1.43 $ 814.81 0.03 72.00 $ 17.09 $ 1,230.77 $2,045.58
492 WRB & Breather Membrane 259.00 10% 284.90 SF $ 0.45 $ 128.21 0.02 72.00 $ 5.70 $ 410.26 $538.46
493 R-21 Insulation 259.00 10% 284.90 SF $ 1.12 $ 319.09 0.02 72.00 $ 5.70 $ 410.26 $729.34
Walls Type EW5: (9 LF, 9'-3" H)
499 Building Wrap 168.00 10% 184.80 SF $ 0.45 $ 83.16 0.02 72.00 $ 3.70 $ 266.11 $349.27
500 R-21 Insulation 84.00 10% 92.40 SF $ 1.12 $ 103.49 0.02 72.00 $ 1.85 $ 133.06 $236.54
506 Moisture Resistant or Rated Exterior Sheathing 482.00 10% 530.20 SF $ 0.45 $ 238.59 0.02 72.00 $ 10.60 $ 763.49 $1,002.08
507 R-21 Insulation 241.00 10% 265.10 SF $ 1.12 $ 296.91 0.02 72.00 $ 5.30 $ 381.74 $678.66
Wall Type EW6A: (9 LF, 9'-3" H)
513 Building Wrap 84.00 10% 92.40 SF $ 0.45 $ 41.58 0.02 72.00 $ 1.85 $ 133.06 $174.64
514 R-21 Insulation 84.00 10% 92.40 SF $ 1.12 $ 103.49 0.02 72.00 $ 1.85 $ 133.06 $236.54
521 Building Wrap 296.00 10% 325.60 SF $ 0.45 $ 146.52 0.02 72.00 $ 6.51 $ 468.86 $615.38
522 R-21 Insulation 148.00 10% 162.80 SF $ 1.12 $ 182.34 0.02 72.00 $ 3.26 $ 234.43 $416.77
Wall Type W1: (884 LF, 9'-3" H)
528 R-21 Insulation 8,177.00 10% 8,994.70 SF $ 1.12 $ 10,074.06 0.02 72.00 $ 179.89 $ 12,952.37 $23,026.43
531 Sealants 1,768.00 10% 1,944.80 LF $ 0.43 $ 836.26 0.01 72.00 $ 19.45 $ 1,400.26 $2,236.52
534 1/2" Plywood 3,275.00 10% 3,602.50 SF $ 1.43 $ 5,151.58 0.03 72.00 $ 108.08 $ 7,781.40 $12,932.98
535 R-21 Insulation 3,275.00 10% 3,602.50 SF $ 1.12 $ 4,034.80 0.02 72.00 $ 72.05 $ 5,187.60 $9,222.40
538 Sealants 1,416.00 10% 1,557.60 LF $ 0.43 $ 669.77 0.01 72.00 $ 15.58 $ 1,121.47 $1,791.24
Wall Type W2: (309 LF, 9'-3" H)
541 R-21 Insulation 2,859.00 10% 3,144.90 SF $ 1.12 $ 3,522.29 0.02 72.00 $ 62.90 $ 4,528.66 $8,050.94
544 Sealants 618.00 10% 679.80 LF $ 0.43 $ 292.31 0.01 72.00 $ 6.80 $ 489.46 $781.77
545 (2x6) Wood Stud @ 16" O.C. (74 EA, 685 LF) 898.00 10% 987.80 SF $ 3.50 $ 3,457.30 0.02 72.00 $ 19.76 $ 1,422.43 $4,879.73
547 1/2" Plywood 898.00 10% 987.80 SF $ 1.43 $ 1,412.55 0.03 72.00 $ 29.63 $ 2,133.65 $3,546.20
548 R-21 Insulation 898.00 10% 987.80 SF $ 1.12 $ 1,106.34 0.02 72.00 $ 19.76 $ 1,422.43 $2,528.77
551 Sealants 388.00 10% 426.80 LF $ 0.43 $ 183.52 0.01 72.00 $ 4.27 $ 307.30 $490.82
Wall Type W3: (310 LF, 9'-3" H)
552 2165 LF) 2,868.00 10% 3,154.80 SF $ 3.50 $ 11,041.80 0.02 72.00 $ 63.10 $ 4,542.91 $15,584.71
555 R-21 Insulation 2,868.00 10% 3,154.80 SF $ 1.12 $ 3,533.38 0.02 72.00 $ 63.10 $ 4,542.91 $8,076.29
558 Sealants 620.00 10% 682.00 LF $ 0.43 $ 293.26 0.01 72.00 $ 6.82 $ 491.04 $784.30
560 5/8" Type "X" Gypsum Wall Board 1,362.00 10% 1,498.20 SF $ 1.43 $ 640.64 0.03 72.00 $ 44.95 $ 3,236.11 $3,876.75
562 R-21 Insulation 454.00 10% 499.40 SF $ 1.12 $ 559.33 0.02 72.00 $ 9.99 $ 719.14 $1,278.46
565 Sealants 196.00 10% 215.60 LF $ 0.43 $ 92.71 0.01 72.00 $ 2.16 $ 155.23 $247.94
568 Moisture Resistant or Rated Exterior Sheathing 148.00 10% 162.80 SF $ 1.43 $ 640.64 0.03 72.00 $ 4.88 $ 351.65 $992.29
569 R-21 Insulation 74.00 10% 81.40 SF $ 0.45 $ 36.63 0.02 72.00 $ 1.63 $ 117.22 $153.85
577 Bottom Track 10.00 10% 11.00 LF $ 7.87 $ 86.57 0.09 72.00 $ 0.98 $ 70.49 $157.06
Wall Type W11: (39 LF, 9'-3" H)
581 Top Runner 39.00 10% 42.90 LF $ 5.65 $ 242.39 0.08 72.00 $ 3.26 $ 234.75 $477.13
582 Bottom Runner 39.00 10% 42.90 LF $ 5.65 $ 242.39 0.08 72.00 $ 3.26 $ 234.75 $477.13
Wall Type W12: (135 LF, 9'-3" H)
586 Top Runner 135.00 10% 148.50 LF $ 4.60 $ 683.10 0.06 72.00 $ 8.91 $ 641.52 $1,324.62
587 Bottom Runner 135.00 10% 148.50 LF $ 4.60 $ 683.10 0.06 72.00 $ 8.91 $ 641.52 $1,324.62
Wall Type W13: (117 LF, 9'-3" H)
591 Top Runner 117.00 10% 128.70 LF $ 7.87 $ 1,012.87 0.09 72.00 $ 11.45 $ 824.71 $1,837.58
592 Bottom Runner 117.00 10% 128.70 LF $ 7.87 $ 1,012.87 0.09 72.00 $ 11.45 $ 824.71 $1,837.58
Level 4
596 5/8" Dens glass Exterior Fire Rated Sheathing 14,341.00 10% 15,775.10 SF $ 1.43 $ 640.64 0.03 72.00 $ 473.25 $ 34,074.22 $34,714.86
598 R-21 Insulation 8,484.42 10% 9,332.86 SF $ 1.12 $ 10,452.80 0.02 72.00 $ 186.66 $ 13,439.32 $23,892.12
600 Bottom Plate (10 Ft. Long) 910.00 10% 1,001.00 LF $ 3.67 $ 3,673.67 0.03 72.00 $ 30.03 $ 2,162.16 $5,835.83
601 Building Wrap 16,970.00 10% 18,667.00 SF $ 0.45 $ 8,400.15 0.02 72.00 $ 373.34 $ 26,880.48 $35,280.63
605 Building Wrap 170.00 10% 187.00 SF $ 0.45 $ 84.15 0.02 72.00 $ 3.74 $ 269.28 $353.43
606 R-21 Insulation 85.00 10% 93.50 SF $ 1.12 $ 104.72 0.02 72.00 $ 1.87 $ 134.64 $239.36
612 Moisture Resistant or Rated Exterior Sheathing 736.00 10% 809.60 SF $ 0.45 $ 640.64 0.02 72.00 $ 16.19 $ 1,165.82 $1,806.46
613 R-21 Insulation 368.00 10% 404.80 SF $ 1.12 $ 453.38 0.02 72.00 $ 8.10 $ 582.91 $1,036.29
Wall Type W1: (579 LF, 9'-5" H)
619 R-21 Insulation 5,453.00 10% 5,998.30 SF $ 1.12 $ 6,718.10 0.02 72.00 $ 119.97 $ 8,637.55 $15,355.65
622 Sealants 1,158.00 10% 1,273.80 LF $ 0.43 $ 547.73 0.01 72.00 $ 12.74 $ 917.14 $1,464.87
Wall Type W2: (381 LF, 9'-5" H)
625 R-21 Insulation 3,588.00 10% 3,946.80 SF $ 1.12 $ 4,420.42 0.02 72.00 $ 78.94 $ 5,683.39 $10,103.81
628 Sealants 762.00 10% 838.20 LF $ 0.43 $ 360.43 0.01 72.00 $ 8.38 $ 603.50 $963.93
Wall Type W3: (223 LF, 9'-5" H)
629 1592 LF) 2,100.00 10% 2,310.00 SF $ 3.50 $ 8,085.00 0.02 72.00 $ 46.20 $ 3,326.40 $11,411.40
632 R-21 Insulation 2,100.00 10% 2,310.00 SF $ 1.12 $ 2,587.20 0.02 72.00 $ 46.20 $ 3,326.40 $5,913.60
634 Bottom Plate (10 Ft. Long) 230.00 10% 253.00 LF $ 3.67 $ 928.51 0.03 72.00 $ 7.59 $ 546.48 $1,474.99
635 Sealants 446.00 10% 490.60 LF $ 0.43 $ 210.96 0.01 72.00 $ 4.91 $ 353.23 $564.19
Wall Type W11: (49 LF, 9'-5" H)
638 Top Runner 49.00 10% 53.90 LF $ 5.67 $ 305.61 0.08 72.00 $ 4.20 $ 302.70 $608.32
639 Bottom Runner 49.00 10% 53.90 LF $ 5.67 $ 305.61 0.08 72.00 $ 4.20 $ 302.70 $608.32
Wall Type W12: (115 LF, 9'-5" H)
643 Top Runner 115.00 10% 126.50 LF $ 4.50 $ 569.25 0.06 72.00 $ 7.08 $ 510.05 $1,079.30
644 Bottom Runner 115.00 10% 126.50 LF $ 4.50 $ 569.25 0.06 72.00 $ 7.08 $ 510.05 $1,079.30
Wall Type W13: (98 LF, 9'-5" H)
646 5/8" Type "X" Gypsum Wall Board 923.00 10% 1,015.30 SF $ 1.43 $ 640.64 0.03 72.00 $ 30.46 $ 2,193.05 $2,833.69
647 5.5" Metal Studs @ 16" O.C. (75 EA, 707 LF) 923.00 10% 1,015.30 SF $ 5.45 $ 5,533.39 0.07 72.00 $ 71.07 $ 5,117.11 $10,650.50
648 Top Runner 98.00 10% 107.80 LF $ 7.70 $ 830.06 0.09 72.00 $ 9.59 $ 690.78 $1,520.84
649 Bottom Runner 98.00 10% 107.80 LF $ 7.70 $ 830.06 0.09 72.00 $ 9.59 $ 690.78 $1,520.84
651 (2x4) Wood Stud @ 16" O.C. 3,955.00 10% 4,350.50 SF $ 3.34 $ 14,530.67 0.02 72.00 $ 87.01 $ 6,264.72 $20,795.39
652 5/8" Type "X" Gypsum Wall Board (317 EA, 2986 LF) 7,910.00 10% 8,701.00 SF $ 1.43 $ 640.64 0.03 72.00 $ 261.03 $ 18,794.16 $19,434.80
653 1/2" Plywood 3,955.00 10% 4,350.50 SF $ 1.43 $ 6,221.22 0.03 72.00 $ 130.52 $ 9,397.08 $15,618.29
654 R-21 Insulation 3,955.00 10% 4,350.50 SF $ 1.12 $ 4,872.56 0.02 72.00 $ 87.01 $ 6,264.72 $11,137.28
657 Sealants 1,680.00 10% 1,848.00 LF $ 0.43 $ 794.64 0.01 72.00 $ 18.48 $ 1,330.56 $2,125.20
660 1/2" Plywood 1,093.00 10% 1,202.30 SF $ 1.43 $ 1,719.29 0.03 72.00 $ 36.07 $ 2,596.97 $4,316.26
661 R-21 Insulation 1,093.00 10% 1,202.30 SF $ 1.12 $ 1,346.58 0.02 72.00 $ 24.05 $ 1,731.31 $3,077.89
664 Sealants 464.00 10% 510.40 LF $ 0.43 $ 219.47 0.01 72.00 $ 5.10 $ 367.49 $586.96
668 R-21 Insulation 471.00 10% 518.10 SF $ 1.12 $ 580.27 0.02 72.00 $ 10.36 $ 746.06 $1,326.34
671 Sealants 200.00 10% 220.00 LF $ 0.43 $ 94.60 0.01 72.00 $ 2.20 $ 158.40 $253.00
676 Bottom Track 10.00 10% 11.00 LF $ 7.87 $ 86.57 0.09 72.00 $ 0.99 $ 71.28 $157.85
Roof
(4" Thick) Roof Parapet :(526 LF, 2'-8" H)
679 Exterior Grade Plywood Sheathing 2,806.00 10% 3,086.60 SF $ 1.43 $ 640.64 0.03 72.00 $ 92.60 $ 6,667.06 $7,307.70
(4" Thick) Parapet Wall: (9 LF, 1'-6" H)
683 Exterior Grade Plywood Sheathing 28.00 10% 30.80 SF $ 1.43 $ 640.64 0.03 72.00 $ 0.92 $ 66.53 $707.17
684 Top Plate (10 Ft. Long) 20.00 10% 22.00 EA $ 3.54 $ 77.88 0.03 72.00 $ 0.66 $ 47.52 $125.40
685 Bottom Plate (10 Ft. Long) 10.00 10% 11.00 EA $ 3.54 $ 38.94 0.03 72.00 $ 0.33 $ 23.76 $62.70
687 5/8" Dens glass Exterior Fire Rated Sheathing 6,960.00 10% 7,656.00 SF $ 1.43 $ 640.64 0.03 72.00 $ 229.68 $ 16,536.96 $17,177.60
688 R-21 Insulation 1,740.00 10% 1,914.00 SF $ 1.12 $ 2,143.68 0.02 72.00 $ 38.28 $ 2,756.16 $4,899.84
691 Building Wrap 3,480.00 10% 3,828.00 SF $ 0.45 $ 1,722.60 0.02 72.00 $ 76.56 $ 5,512.32 $7,234.92
692 Flexible Fire Caulking 1,392.00 10% 1,531.20 LF $ 0.43 $ 658.42 0.01 72.00 $ 15.31 $ 1,102.46 $1,760.88
Wall Type EW6: (103 LF, 10'-0" H)
695 Moisture Resistant or Rated Exterior Sheathing 1,770.00 10% 1,947.00 SF $ 1.43 $ 640.64 0.03 72.00 $ 58.41 $ 4,205.52 $4,846.16
696 15/32" CDX 4-Ply Sheathing 290.00 10% 319.00 SF $ 1.43 $ 456.17 0.03 72.00 $ 9.57 $ 689.04 $1,145.21
697 R-21 Insulation 1,030.00 10% 1,133.00 SF $ 1.12 $ 1,268.96 0.02 72.00 $ 22.66 $ 1,631.52 $2,900.48
INTERIOR FINISHES
First Floor
Floor Finish
701 Lobby Floor Tile 231.13 10% 254.24 SF $ 5.66 $ 1,439.02 0.05 72.00 $ 13.73 $ 988.50 $2,427.51
702 Exposed Reinforced Concrete Finish 6,573.66 10% 7,231.03 SF $ 3.48 $ 25,163.97 0.02 72.00 $ 144.62 $ 10,412.68 $35,576.65
703 Concrete Topping Slab w/ W/B Sealer 26.08 10% 28.69 SF $ 3.43 $ 98.40 0.02 72.00 $ 0.66 $ 47.51 $145.91
Wall Base
704 Tile Base 68.32 10% 75.15 LF $ 5.45 $ 409.58 0.03 72.00 $ 2.25 $ 162.33 $571.91
Ceiling Finish
705 Ceiling W/ Framing W/ Finish 231.00 10% 254.10 SF $ 2.12 $ 538.69 0.04 72.00 $ 10.16 $ 731.81 $1,270.50
Wall Paint
706 Primary Building Colour @ Wall 5,770.00 10% 6,347.00 SF $ 0.98 $ 6,220.06 0.02 72.00 $ 126.94 $ 9,139.68 $15,359.74
Second Floor
Floor Finish
707 W/C Floor Tile 1,669.64 10% 1,836.60 SF $ 5.45 $ 10,009.49 0.05 72.00 $ 91.83 $ 6,611.77 $16,621.27
708 Luxury Vinyl Finish 10,438.13 10% 11,481.94 SF $ 6.56 $ 75,321.55 0.07 72.00 $ 769.29 $ 55,388.89 $130,710.44
709 Rubber Tile Flooring 234.46 10% 257.91 SF $ 6.44 $ 1,660.91 0.06 72.00 $ 15.47 $ 1,114.15 $2,775.07
710 Concrete Topping Slab w/ W/B Sealer 1,225.58 10% 1,348.14 SF $ 3.43 $ 4,624.11 0.02 72.00 $ 26.96 $ 1,941.32 $6,565.43
Ceiling Finish
711 Ceiling W/ Framing W/ Finish 12,342.00 10% 13,576.20 SF $ 2.12 $ 28,781.54 0.04 72.00 $ 543.05 $ 39,099.46 $67,881.00
Wall Base
712 Luxury Vinyl Tile Base 3,119.00 10% 3,430.90 LF $ 5.45 $ 18,698.41 0.03 72.00 $ 102.93 $ 7,410.74 $26,109.15
713 W/C Tile Base 737.00 10% 810.70 LF $ 5.45 $ 4,418.32 0.03 72.00 $ 24.32 $ 1,751.11 $6,169.43
Wall Paint
Third Floor
Floor Finish
715 W/C Floor Tile 1,669.64 10% 1,836.60 SF $ 5.45 $ 10,009.49 0.05 72.00 $ 91.83 $ 6,611.77 $16,621.27
Ceiling Finish
Wall Base
721 W/C Tile Base 737.00 10% 810.70 LF $ 5.45 $ 4,418.32 0.03 72.00 $ 24.32 $ 1,751.11 $6,169.43
Wall Paint
Fourth Floor
Floor Finish
723 W/C Floor Tile 1,669.64 10% 1,836.60 SF $ 5.45 $ 10,009.49 0.05 72.00 $ 91.83 $ 6,611.77 $16,621.27
Ceiling Finish
Wall Base
729 W/C Tile Base 737.00 10% 810.70 LF $ 5.45 $ 4,418.32 0.03 72.00 $ 24.32 $ 1,751.11 $6,169.43
Wall Paint
Exterior Finish
731 Stucco Fine Sand Finish 2,229.48 10% 2,452.43 SF $ 7.87 $ 19,300.61 0.07 72.00 $ 171.67 $ 12,360.24 $31,660.85
732 Stucco Smooth Finish 9,827.92 10% 10,810.71 SF $ 7.87 $ 85,080.30 0.07 72.00 $ 756.75 $ 54,485.99 $139,566.29
733 Thermory Wood T&G Sinding 590.64 10% 649.70 SF $ 3.43 $ 2,228.48 0.03 72.00 $ 19.49 $ 1,403.36 $3,631.85
734 Concrete Masonary Finish 4,532.28 10% 4,985.51 SF $ 7.88 $ 39,285.80 0.08 72.00 $ 388.87 $ 27,998.61 $67,284.42
735 Scaffolding 17,180.00 10% 18,898.00 SF $ 0.89 $ 16,819.22 0.02 72.00 $ 377.96 $ 27,213.12 $44,032.34
10 SPECIALTIES $ 748,954
First Floor
736 Venty Bottom Cabinet 4.00 0% 4.00 LF $ 325.00 $ 1,300.00 0.62 54.00 $ 2.46 $ 132.84 $1,432.84
737 Venty Counter Top 7.00 0% 7.00 SF $ 52.00 $ 364.00 0.57 54.00 $ 4.00 $ 215.84 $579.84
738 Guard Rail 37.00 0% 37.00 LF $ 83.00 $ 3,071.00 0.26 54.00 $ 9.66 $ 521.48 $3,592.48
739 Hand Rail 14.00 0% 14.00 LF $ 83.00 $ 1,162.00 0.26 54.00 $ 3.65 $ 197.32 $1,359.32
740 Guard Rail 15.00 0% 15.00 LF $ 83.00 $ 1,245.00 0.26 54.00 $ 3.92 $ 211.41 $1,456.41
Second Floor
741 Kitchen Bottom Cabinet 142.00 0% 142.00 LF $ 325.00 $ 46,150.00 0.62 54.00 $ 87.33 $ 4,715.82 $50,865.82
742 Kitchen Top Cabinet 133.00 0% 133.00 LF $ 180.00 $ 23,940.00 0.62 54.00 $ 81.80 $ 4,416.93 $28,356.93
743 Kitchen Counter Top 336.00 0% 336.00 SF $ 52.00 $ 17,472.00 0.57 54.00 $ 191.86 $ 10,360.22 $27,832.22
744 Closet 186.00 0% 186.00 LF $ 400.00 $ 74,400.00 0.73 54.00 $ 135.22 $ 7,301.99 $81,701.99
745 Toilet Accesses 27.00 0% 27.00 EA $ 45.00 $ 1,215.00 0.50 54.00 $ 13.50 $ 729.00 $1,944.00
746 Venty Bottom Cabinet 81.00 0% 81.00 LF $ 325.00 $ 26,325.00 0.62 54.00 $ 49.82 $ 2,690.01 $29,015.01
747 Venty Counter Top 165.00 0% 165.00 SF $ 52.00 $ 8,580.00 0.57 54.00 $ 94.21 $ 5,087.61 $13,667.61
748 Guard Rail 69.00 0% 69.00 LF $ 83.00 $ 5,727.00 0.26 54.00 $ 18.01 $ 972.49 $6,699.49
749 Hand Rail 46.00 0% 46.00 LF $ 83.00 $ 3,818.00 0.26 54.00 $ 12.01 $ 648.32 $4,466.32
Third Floor
753 Closet 188.00 0% 188.00 LF $ 400.00 $ 75,200.00 0.73 54.00 $ 136.68 $ 7,380.50 $82,580.50
757 Guard Rail 53.00 0% 53.00 LF $ 83.00 $ 4,399.00 0.26 54.00 $ 13.83 $ 746.98 $5,145.98
758 Hand Rail 69.00 0% 69.00 LF $ 83.00 $ 5,727.00 0.26 54.00 $ 18.01 $ 972.49 $6,699.49
Fourth Floor
762 Closet 183.00 0% 183.00 LF $ 400.00 $ 73,200.00 0.73 54.00 $ 133.04 $ 7,184.21 $80,384.21
766 Guard Rail 54.00 0% 54.00 LF $ 83.00 $ 4,482.00 0.26 54.00 $ 14.09 $ 761.08 $5,243.08
767 Hand Rail 65.00 0% 65.00 LF $ 83.00 $ 5,395.00 0.26 54.00 $ 16.97 $ 916.11 $6,311.11
Fifth Floor
768 Guard Rail 51.00 0% 51.00 LF $ 83.00 $ 4,233.00 0.26 54.00 $ 13.31 $ 718.79 $4,951.79
769 Hand Rail 53.00 0% 53.00 LF $ 83.00 $ 4,399.00 0.26 54.00 $ 13.83 $ 746.98 $5,145.98
11 EQUIPMENTS $ 334,040
Second Floor
770 Cooking Range 9.00 0% 9.00 EA $ 2,200.00 $ 19,800.00 4.00 54.00 $ 36.00 $ 1,944.00 $21,744.00
771 Refrigerator 9.00 0% 9.00 EA $ 1,800.00 $ 16,200.00 4.00 54.00 $ 36.00 $ 1,944.00 $18,144.00
772 Micro Wave Oven 9.00 0% 9.00 EA $ 755.00 $ 6,795.00 2.00 54.00 $ 18.00 $ 972.00 $7,767.00
773 Kitchen Hood 9.00 0% 9.00 EA $ 1,800.00 $ 16,200.00 3.20 54.00 $ 28.80 $ 1,555.20 $17,755.20
774 Dish Washer 9.00 0% 9.00 EA $ 1,975.00 $ 17,775.00 4.00 54.00 $ 36.00 $ 1,944.00 $19,719.00
775 Wash & Dryer 9.00 0% 9.00 EA $ 2,625.00 $ 23,625.00 5.33 54.00 $ 48.01 $ 2,592.32 $26,217.32
Third Floor
776 Cooking Range 9.00 0% 9.00 EA $ 2,200.00 $ 19,800.00 4.00 54.00 $ 36.00 $ 1,944.00 $21,744.00
777 Refrigerator 9.00 0% 9.00 EA $ 1,800.00 $ 16,200.00 4.00 54.00 $ 36.00 $ 1,944.00 $18,144.00
779 Kitchen Hood 9.00 0% 9.00 EA $ 1,800.00 $ 16,200.00 3.20 54.00 $ 28.80 $ 1,555.20 $17,755.20
780 Dish Washer 9.00 0% 9.00 EA $ 1,975.00 $ 17,775.00 4.00 54.00 $ 36.00 $ 1,944.00 $19,719.00
781 Wash & Dryer 9.00 0% 9.00 EA $ 2,625.00 $ 23,625.00 5.33 54.00 $ 48.01 $ 2,592.32 $26,217.32
Fourth Floor
782 Cooking Range 9.00 0% 9.00 EA $ 2,200.00 $ 19,800.00 4.00 54.00 $ 36.00 $ 1,944.00 $21,744.00
783 Refrigerator 9.00 0% 9.00 EA $ 1,800.00 $ 16,200.00 4.00 54.00 $ 36.00 $ 1,944.00 $18,144.00
785 Kitchen Hood 9.00 0% 9.00 EA $ 1,800.00 $ 16,200.00 3.20 54.00 $ 28.80 $ 1,555.20 $17,755.20
786 Dish Washer 9.00 0% 9.00 EA $ 1,975.00 $ 17,775.00 4.00 54.00 $ 36.00 $ 1,944.00 $19,719.00
787 Wash & Dryer 9.00 0% 9.00 EA $ 2,625.00 $ 23,625.00 5.33 54.00 $ 48.01 $ 2,592.32 $26,217.32
22 PLUMBING $ 964,355
Site
788 6" Dia Sanitary Sewer 28.00 0% 28.00 LF $ 42.50 $ 1,190.00 0.33 78.00 $ 9.21 $ 718.54 $1,908.54
789 House Meter 2.00 0% 2.00 EA $ 380.00 $ 760.00 0.91 78.00 $ 1.82 $ 142.12 $902.12
First Floor (Water)
790 1/2" Dia Pipe 240.00 0% 240.00 LF $ 3.68 $ 883.20 0.10 78.00 $ 23.76 $ 1,853.28 $2,736.48
791 3/4" Dia Pipe 270.00 0% 270.00 LF $ 4.71 $ 1,271.70 0.11 78.00 $ 28.35 $ 2,211.30 $3,483.00
792 1" Dia Pipe 606.00 0% 606.00 LF $ 7.60 $ 4,605.60 0.12 78.00 $ 71.51 $ 5,577.62 $10,183.22
793 1 1/2" Dia Pipe 419.00 0% 419.00 LF $ 11.60 $ 4,860.40 0.15 78.00 $ 64.53 $ 5,033.03 $9,893.43
794 1 1/4" Dia Pipe 143.00 0% 143.00 LF $ 12.00 $ 1,716.00 0.14 78.00 $ 19.73 $ 1,539.25 $3,255.25
795 2" Dia Pipe 447.00 0% 447.00 LF $ 18.85 $ 8,425.95 0.19 78.00 $ 84.93 $ 6,624.54 $15,050.49
796 2 1/2" Dia Pipe 178.00 0% 178.00 LF $ 30.00 $ 5,340.00 0.26 78.00 $ 45.92 $ 3,582.07 $8,922.07
797 3" Dia Pipe 131.00 0% 131.00 LF $ 46.50 $ 6,091.50 0.29 78.00 $ 37.47 $ 2,922.35 $9,013.85
798 4" Dia Pipe 44.00 0% 44.00 LF $ 65.50 $ 2,882.00 0.41 78.00 $ 18.04 $ 1,407.12 $4,289.12
First Floor (Sanitary & Vent)
799 3" Dia Sanitary Pipe 1,195.00 0% 1,195.00 LF $ 22.00 $ 26,290.00 0.30 78.00 $ 360.89 $ 28,149.42 $54,439.42
800 2" Dia Vent Pipe 641.00 0% 641.00 LF $ 12.15 $ 7,788.15 0.27 78.00 $ 173.71 $ 13,549.46 $21,337.61
801 Floor Clean Out 8.00 0% 8.00 EA $ 183.00 $ 1,464.00 0.80 78.00 $ 6.40 $ 499.20 $1,963.20
802 Funnel Drain 1.00 0% 1.00 EA $ 500.33 $ 500.33 2.60 78.00 $ 2.60 $ 202.80 $703.13
803 Hub Drain 2.00 0% 2.00 EA $ 360.00 $ 720.00 2.00 78.00 $ 4.00 $ 312.00 $1,032.00
804 Floor Drain 1.00 0% 1.00 EA $ 360.00 $ 360.00 2.00 78.00 $ 2.00 $ 156.00 $516.00
First Floor Strom Pipe
805 3" Strom Drain 101.00 0% 101.00 LF $ 84.60 $ 8,544.60 2.00 78.00 $ 202.00 $ 15,756.00 $24,300.60
806 4" Dia Strom Drain 166.00 0% 166.00 LF $ 120.00 $ 19,920.00 2.00 78.00 $ 332.00 $ 25,896.00 $45,816.00
807 6" Strom Drain 457.00 0% 457.00 LF $ 180.00 $ 82,260.00 2.00 78.00 $ 914.00 $ 71,292.00 $153,552.00
808 8" Strom Drain 286.00 0% 286.00 LF $ 240.00 $ 68,640.00 2.00 78.00 $ 572.00 $ 44,616.00 $113,256.00
809 OFD Pipe 356.00 0% 356.00 LF $ 12.15 $ 4,325.40 0.27 78.00 $ 96.48 $ 7,525.13 $11,850.53
810 Catch Basin 1.00 0% 1.00 EA $ 402.50 $ 402.50 3.08 78.00 $ 3.08 $ 240.01 $642.51
811 Sediment Basin 1.00 0% 1.00 EA $ 402.50 $ 402.50 3.08 78.00 $ 3.08 $ 240.01 $642.51
812 Dry Well 1.00 0% 1.00 EA $ 116.30 $ 116.30 2.00 78.00 $ 2.00 $ 156.00 $272.30
Second Floor
813 Vent Pipe 72.00 0% 72.00 LF $ 12.15 $ 874.80 0.27 78.00 $ 19.51 $ 1,521.94 $2,396.74
Fourth Floor
814 1/2" Dia Pipe 487.00 0% 487.00 LF $ 3.68 $ 1,792.16 0.10 78.00 $ 48.21 $ 3,760.61 $5,552.77
815 3/4" Dia Pipe 53.00 0% 53.00 LF $ 4.71 $ 249.63 0.11 78.00 $ 5.56 $ 434.07 $683.70
816 2" Dia Vent Pipe 639.00 0% 639.00 LF $ 12.15 $ 7,763.85 0.27 78.00 $ 173.17 $ 13,507.18 $21,271.03
Roof
817 (1") Dia Irrigation Pipe 625.00 0% 625.00 LF $ 7.60 $ 4,750.00 0.12 78.00 $ 73.75 $ 5,752.50 $10,502.50
Unit Three Bed North (9 EA)
818 3/4" Dia Pipe 1,719.00 0% 1,719.00 LF $ 4.71 $ 8,096.49 0.11 78.00 $ 180.50 $ 14,078.61 $22,175.10
819 1/2" Dia Pipe 1,080.00 0% 1,080.00 LF $ 3.68 $ 3,974.40 0.10 78.00 $ 106.92 $ 8,339.76 $12,314.16
820 1" Dia Pipe 135.00 0% 135.00 LF $ 7.60 $ 1,026.00 0.12 78.00 $ 15.93 $ 1,242.54 $2,268.54
821 Lavatory As "L1" 27.00 0% 27.00 EA $ 690.00 $ 18,630.00 2.00 78.00 $ 54.00 $ 4,212.00 $22,842.00
822 Water Closet As "WC1" 27.00 0% 27.00 EA $ 420.00 $ 11,340.00 3.02 78.00 $ 81.51 $ 6,358.01 $17,698.01
Bath Tub As "BT1"
823 Manufacturer: Kohler 27.00 0% 27.00 EA $ 1,725.00 $ 46,575.00 2.91 78.00 $ 78.54 $ 6,126.35 $52,701.35
824 Kitchen Sink As "KS1" 9.00 0% 9.00 EA $ 535.00 $ 4,815.00 2.86 78.00 $ 25.71 $ 2,005.61 $6,820.61
Unit Five Bed South (3 EA)
825 1/2" Dia Pipe 432.00 0% 432.00 LF $ 3.68 $ 1,589.76 0.10 78.00 $ 42.77 $ 3,335.90 $4,925.66
826 3/4" Dia Pipe 978.00 0% 978.00 LF $ 4.71 $ 4,606.38 0.11 78.00 $ 102.69 $ 8,009.82 $12,616.20
827 1" Dia Pipe 165.00 0% 165.00 LF $ 7.60 $ 1,254.00 0.12 78.00 $ 19.47 $ 1,518.66 $2,772.66
828 1 1/4" Dia Pipe 81.00 0% 81.00 LF $ 12.00 $ 972.00 0.14 78.00 $ 11.18 $ 871.88 $1,843.88
829 Lavatory As "L1" 15.00 0% 15.00 EA $ 690.00 $ 10,350.00 2.00 78.00 $ 30.00 $ 2,340.00 $12,690.00
Bath Tub As "BT1"
832 Kitchen Sink As "KS1" 3.00 0% 3.00 EA $ 535.00 $ 1,605.00 2.86 78.00 $ 8.57 $ 668.54 $2,273.54
Unit Four Bed South East (3 EA)
833 3/4" Dia Pipe 546.00 0% 546.00 LF $ 4.71 $ 2,571.66 0.11 78.00 $ 57.33 $ 4,471.74 $7,043.40
834 1/2" Dia Pipe 213.00 0% 213.00 LF $ 3.68 $ 783.84 0.10 78.00 $ 21.09 $ 1,644.79 $2,428.63
835 1" Dia Pipe 126.00 0% 126.00 LF $ 7.60 $ 957.60 0.12 78.00 $ 14.87 $ 1,159.70 $2,117.30
836 Lavatory As "L1" 6.00 0% 6.00 EA $ 690.00 $ 4,140.00 2.00 78.00 $ 12.00 $ 936.00 $5,076.00
Bath Tub As "BT1"
Unit Four Bed South West (3 EA)
840 1/2" Dia Pipe 327.00 0% 327.00 LF $ 3.68 $ 1,203.36 0.10 78.00 $ 32.37 $ 2,525.09 $3,728.45
841 3/4" Dia Pipe 621.00 0% 621.00 LF $ 4.71 $ 2,924.91 0.11 78.00 $ 65.21 $ 5,085.99 $8,010.90
842 1" Dia Pipe 123.00 0% 123.00 LF $ 7.60 $ 934.80 0.12 78.00 $ 14.51 $ 1,132.09 $2,066.89
843 1 1/4" Dia Pipe 69.00 0% 69.00 LF $ 12.00 $ 828.00 0.14 78.00 $ 9.52 $ 742.72 $1,570.72
844 Lavatory As "L1" 9.00 0% 9.00 EA $ 690.00 $ 6,210.00 2.00 78.00 $ 18.00 $ 1,404.00 $7,614.00
Bath Tub As "BT1"
Unit Five Bed Northwest (3 EA)
848 3/4" Dia Pipe 576.00 0% 576.00 LF $ 4.71 $ 2,712.96 0.11 78.00 $ 60.48 $ 4,717.44 $7,430.40
849 1/2" Dia Pipe 276.00 0% 276.00 LF $ 3.68 $ 1,015.68 0.10 78.00 $ 27.32 $ 2,131.27 $3,146.95
850 1" Dia Pipe 177.00 0% 177.00 LF $ 7.60 $ 1,345.20 0.12 78.00 $ 20.89 $ 1,629.11 $2,974.31
851 1 1/4" Dia Pipe 57.00 0% 57.00 LF $ 12.00 $ 684.00 0.14 78.00 $ 7.87 $ 613.55 $1,297.55
852 Lavatory As "L1" 9.00 0% 9.00 EA $ 690.00 $ 6,210.00 2.00 78.00 $ 18.00 $ 1,404.00 $7,614.00
Bath Tub As "BT1"
Unit Four Bed North East (3 EA)
856 3/4" Dia Pipe 522.00 0% 522.00 LF $ 4.71 $ 2,458.62 0.11 78.00 $ 54.81 $ 4,275.18 $6,733.80
857 1/2" Dia Pipe 270.00 0% 270.00 LF $ 3.68 $ 993.60 0.10 78.00 $ 26.73 $ 2,084.94 $3,078.54
858 1" Dia Pipe 48.00 0% 48.00 LF $ 7.60 $ 364.80 0.12 78.00 $ 5.66 $ 441.79 $806.59
859 Lavatory As "L1" 6.00 0% 6.00 EA $ 690.00 $ 4,140.00 2.00 78.00 $ 12.00 $ 936.00 $5,076.00
Bath Tub As "BT1"
Unit Three Bed South (3 EA)
863 3/4" Dia Pipe 537.00 0% 537.00 LF $ 4.71 $ 2,529.27 0.11 78.00 $ 56.39 $ 4,398.03 $6,927.30
864 1/2" Dia Pipe 312.00 0% 312.00 LF $ 3.68 $ 1,148.16 0.10 78.00 $ 30.89 $ 2,409.26 $3,557.42
865 1" Dia Pipe 117.00 0% 117.00 LF $ 7.60 $ 889.20 0.12 78.00 $ 13.81 $ 1,076.87 $1,966.07
866 Lavatory As "L1" 9.00 0% 9.00 EA $ 690.00 $ 6,210.00 2.00 78.00 $ 18.00 $ 1,404.00 $7,614.00
Bath Tub As "BT1"
23 HEATING, VENTILATING AND AIR CONDITIONING (HVAC) $ 330,353
First Floor
870 12" Dia Duct 7.00 0% 7.00 LF $ 6.05 $ 42.35 0.16 78.00 $ 1.12 $ 87.36 $129.71
871 12x12 Exhaust Air Louver 4.00 0% 4.00 EA $ 45.00 $ 180.00 0.80 78.00 $ 3.20 $ 249.60 $429.60
872 6" Dia Duct 155.00 0% 155.00 LF $ 3.61 $ 559.55 0.06 78.00 $ 9.61 $ 749.58 $1,309.13
873 Combination Fire Smoke Damper 4.00 0% 4.00 EA $ 80.00 $ 320.00 0.50 78.00 $ 2.00 $ 156.00 $476.00
Condensing Unit As CU/AC;
874 Manufacturer: LG 3.00 0% 3.00 EA $ 2,876.60 $ 8,629.80 8.00 78.00 $ 24.00 $ 1,872.00 $10,501.80
875 Exhaust Air Grill 5.00 0% 5.00 EA $ 34.50 $ 172.50 0.36 78.00 $ 1.82 $ 141.96 $314.46
876 Exhaust Fan 4.00 0% 4.00 EA $ 116.00 $ 464.00 0.91 78.00 $ 3.64 $ 283.61 $747.61
877 Fire Damper 1.00 0% 1.00 EA $ 66.00 $ 66.00 0.50 78.00 $ 0.50 $ 39.00 $105.00
878 Fire Damper 2.00 0% 2.00 EA $ 66.00 $ 132.00 0.50 78.00 $ 1.00 $ 78.00 $210.00
879 Intake Air Louver 5.00 0% 5.00 EA $ 45.00 $ 225.00 0.80 78.00 $ 4.00 $ 312.00 $537.00
Out Side Air Fan
880 Manufacturer: Broan 1.00 0% 1.00 EA $ 288.34 $ 288.34 1.00 78.00 $ 1.00 $ 78.00 $366.34
881 Supply Grill 1.00 0% 1.00 EA $ 34.50 $ 34.50 0.36 78.00 $ 0.36 $ 28.39 $62.89
882 Supply Grill 6.00 0% 6.00 EA $ 34.50 $ 207.00 0.36 78.00 $ 2.18 $ 170.35 $377.35
883 Thermostat 5.00 0% 5.00 EA $ 109.00 $ 545.00 2.00 78.00 $ 10.00 $ 780.00 $1,325.00
Enlarged Lobby
884 8" Dia Duct 82.00 0% 82.00 LF $ 4.04 $ 331.28 0.09 78.00 $ 7.30 $ 569.24 $900.52
885 14" Dia Duct 9.00 0% 9.00 LF $ 7.80 $ 70.20 0.17 78.00 $ 1.53 $ 119.34 $189.54
886 Ceiling Diffuser 3.00 0% 3.00 EA $ 184.00 $ 552.00 0.67 78.00 $ 2.00 $ 156.08 $708.08
887 Exhaust Fan 1.00 0% 1.00 EA $ 116.00 $ 116.00 0.91 78.00 $ 0.91 $ 70.90 $186.90
888 Entrance Air Louver 1.00 0% 1.00 EA $ 45.00 $ 45.00 0.80 78.00 $ 0.80 $ 62.40 $107.40
889 Intake Air Louver 1.00 0% 1.00 EA $ 45.00 $ 45.00 0.80 78.00 $ 0.80 $ 62.40 $107.40
Supply Fan As "SF"
890 Manufacturer; Green Heck 1.00 0% 1.00 EA $ 984.81 $ 984.81 4.00 78.00 $ 4.00 $ 312.00 $1,296.81
891 Thermostat 1.00 0% 1.00 EA $ 109.00 $ 109.00 2.00 78.00 $ 2.00 $ 156.00 $265.00
892 Return Grill 1.00 0% 1.00 EA $ 34.50 $ 34.50 0.36 78.00 $ 0.36 $ 28.39 $62.89
Second Floor
893 Door Louvers W/ Fusible Link 2.00 0% 2.00 EA $ 45.00 $ 90.00 0.80 78.00 $ 1.60 $ 124.80 $214.80
894 12x12 EA Duct 12.00 0% 12.00 LF $ 8.50 $ 102.00 0.18 78.00 $ 2.16 $ 168.48 $270.48
Third Floor
895 Door Louvers W/ Fusible Link 2.00 0% 2.00 EA $ 45.00 $ 90.00 0.80 78.00 $ 1.60 $ 124.80 $214.80
896 12x12 EA Duct 12.00 0% 12.00 LF $ 8.50 $ 102.00 0.18 78.00 $ 2.16 $ 168.48 $270.48
Fourth Floor
897 12x12 EA Duct 12.00 0% 12.00 LF $ 8.50 $ 102.00 0.18 78.00 $ 2.16 $ 168.48 $270.48
898 Thermostat 1.00 0% 1.00 EA $ 109.00 $ 109.00 2.00 78.00 $ 2.00 $ 156.00 $265.00
Roof
Heat Pump W/ Fan Coil Unit As "HP/4"
899 Manufacturer: Carrier 9.00 0% 9.00 EA $ 4,120.00 $ 37,080.00 4.00 78.00 $ 36.00 $ 2,808.00 $39,888.00
900 Manufacturer: Carrier 13.00 0% 13.00 EA $ 4,120.00 $ 53,560.00 4.00 78.00 $ 52.00 $ 4,056.00 $57,616.00
901 Manufacturer: Carrier 3.00 0% 3.00 EA $ 4,120.00 $ 12,360.00 4.00 78.00 $ 12.00 $ 936.00 $13,296.00
904 Exhaust Fan 1.00 0% 1.00 EA $ 116.00 $ 116.00 0.91 78.00 $ 0.91 $ 70.90 $186.90
Condensing Unit As "CU/L4-1"
905 Manufacturer: LG 1.00 0% 1.00 EA $ 2,876.60 $ 2,876.60 8.00 78.00 $ 8.00 $ 624.00 $3,500.60
906 4" Dia Duct 468.00 0% 468.00 LF $ 3.26 $ 1,525.68 0.05 78.00 $ 22.00 $ 1,715.69 $3,241.37
907 5" Dia Duct 576.00 0% 576.00 LF $ 3.42 $ 1,969.92 0.05 78.00 $ 30.53 $ 2,381.18 $4,351.10
908 6" Dia Duct 801.00 0% 801.00 LF $ 3.61 $ 2,891.61 0.06 78.00 $ 49.66 $ 3,873.64 $6,765.25
909 8" Dia Duct 486.00 0% 486.00 LF $ 4.04 $ 1,963.44 0.09 78.00 $ 43.25 $ 3,373.81 $5,337.25
910 Ceiling Diffuser 63.00 0% 63.00 EA $ 184.00 $ 11,592.00 0.67 78.00 $ 42.02 $ 3,277.64 $14,869.64
911 Exhaust Fan 27.00 0% 27.00 EA $ 116.00 $ 3,132.00 0.91 78.00 $ 24.54 $ 1,914.35 $5,046.35
912 Supply Grill 45.00 0% 45.00 EA $ 34.50 $ 1,552.50 0.36 78.00 $ 16.38 $ 1,277.64 $2,830.14
913 Thermostat 9.00 0% 9.00 EA $ 109.00 $ 981.00 2.00 78.00 $ 18.00 $ 1,404.00 $2,385.00
914 30x14 Return Grill 9.00 0% 9.00 EA $ 54.50 $ 490.50 0.50 78.00 $ 4.50 $ 351.00 $841.50
Condensate Pump As "CDP/1"
915 Manufacturer: Little Giant 9.00 0% 9.00 EA $ 206.71 $ 1,860.39 2.00 78.00 $ 18.00 $ 1,404.00 $3,264.39
Out Side Air Fan
916 Manufacturer: Broan 9.00 0% 9.00 EA $ 288.34 $ 2,595.06 1.00 78.00 $ 9.00 $ 702.00 $3,297.06
Unit Four Bed South East (3 EA)
917 5" Dia Duct 90.00 0% 90.00 LF $ 3.42 $ 307.80 0.05 78.00 $ 4.77 $ 372.06 $679.86
918 6" Dia Duct 339.00 0% 339.00 LF $ 3.61 $ 1,223.79 0.06 78.00 $ 21.02 $ 1,639.40 $2,863.19
919 7" Dia Duct 21.00 0% 21.00 LF $ 4.16 $ 87.36 0.07 78.00 $ 1.53 $ 119.57 $206.93
920 8" Dia Duct 120.00 0% 120.00 LF $ 4.04 $ 484.80 0.09 78.00 $ 10.68 $ 833.04 $1,317.84
921 10x8 Duct 144.00 0% 144.00 LF $ 5.80 $ 835.20 0.11 78.00 $ 16.42 $ 1,280.45 $2,115.65
922 12x8 Duct 18.00 0% 18.00 LF $ 6.80 $ 122.40 0.12 78.00 $ 2.09 $ 162.86 $285.26
923 Ceiling Diffuser 18.00 0% 18.00 EA $ 184.00 $ 3,312.00 0.67 78.00 $ 12.01 $ 936.47 $4,248.47
924 Exhaust Fan 6.00 0% 6.00 EA $ 116.00 $ 696.00 0.91 78.00 $ 5.45 $ 425.41 $1,121.41
925 Supply Grill 15.00 0% 15.00 EA $ 34.50 $ 517.50 0.36 78.00 $ 5.46 $ 425.88 $943.38
926 Thermostat 3.00 0% 3.00 EA $ 109.00 $ 327.00 2.00 78.00 $ 6.00 $ 468.00 $795.00
927 30x14 Return Grill 3.00 0% 3.00 EA $ 54.50 $ 163.50 0.50 78.00 $ 1.50 $ 117.00 $280.50
928 Manufacturer: Little Giant 3.00 0% 3.00 EA $ 206.71 $ 620.13 2.00 78.00 $ 6.00 $ 468.00 $1,088.13
Out Side Air Fan
929 Manufacturer: Broan 3.00 0% 3.00 EA $ 288.34 $ 865.02 1.00 78.00 $ 3.00 $ 234.00 $1,099.02
Unit Five North West (3 EA)
930 4" Dia Duct 126.00 0% 126.00 LF $ 3.26 $ 410.76 0.05 78.00 $ 5.92 $ 461.92 $872.68
931 5" Dia Duct 204.00 0% 204.00 LF $ 3.42 $ 697.68 0.05 78.00 $ 10.81 $ 843.34 $1,541.02
932 6" Dia Duct 297.00 0% 297.00 LF $ 3.61 $ 1,072.17 0.06 78.00 $ 18.41 $ 1,436.29 $2,508.46
933 7" Dia Duct 78.00 0% 78.00 LF $ 4.16 $ 324.48 0.07 78.00 $ 5.69 $ 444.13 $768.61
934 8" Dia Duct 57.00 0% 57.00 LF $ 4.04 $ 230.28 0.09 78.00 $ 5.07 $ 395.69 $625.97
935 14x8 Duct 96.00 0% 96.00 LF $ 7.50 $ 720.00 0.12 78.00 $ 11.23 $ 876.10 $1,596.10
936 15x8 Duct 15.00 0% 15.00 LF $ 8.50 $ 127.50 0.18 78.00 $ 2.70 $ 210.60 $338.10
937 20x8 Duct 75.00 0% 75.00 LF $ 13.35 $ 1,001.25 0.19 78.00 $ 14.25 $ 1,111.50 $2,112.75
939 Exhaust Fan 9.00 0% 9.00 EA $ 116.00 $ 1,044.00 0.91 78.00 $ 8.18 $ 638.12 $1,682.12
940 Supply Grill 21.00 0% 21.00 EA $ 34.50 $ 724.50 0.36 78.00 $ 7.64 $ 596.23 $1,320.73
941 Thermostat 3.00 0% 3.00 EA $ 109.00 $ 327.00 2.00 78.00 $ 6.00 $ 468.00 $795.00
Out Side Air Fan
943 30x14 Return Grill 3.00 0% 3.00 EA $ 54.50 $ 163.50 0.50 78.00 $ 1.50 $ 117.00 $280.50
Unit 4 Bed North East (3 EA)
945 4" Dia Duct 114.00 0% 114.00 LF $ 3.26 $ 371.64 0.05 78.00 $ 5.36 $ 417.92 $789.56
946 5" Dia Duct 234.00 0% 234.00 LF $ 3.42 $ 800.28 0.05 78.00 $ 12.40 $ 967.36 $1,767.64
947 6" Dia Duct 99.00 0% 99.00 LF $ 3.61 $ 357.39 0.06 78.00 $ 6.14 $ 478.76 $836.15
948 7" Dia Duct 96.00 0% 96.00 LF $ 4.16 $ 399.36 0.07 78.00 $ 7.01 $ 546.62 $945.98
949 8" Dia Duct 87.00 0% 87.00 LF $ 4.04 $ 351.48 0.09 78.00 $ 7.74 $ 603.95 $955.43
950 10x8 Duct 84.00 0% 84.00 LF $ 5.80 $ 487.20 0.11 78.00 $ 9.58 $ 746.93 $1,234.13
951 14x8 Duct 48.00 0% 48.00 LF $ 7.50 $ 360.00 0.12 78.00 $ 5.62 $ 438.05 $798.05
953 Exhaust Fan 3.00 0% 3.00 EA $ 116.00 $ 348.00 0.91 78.00 $ 2.73 $ 212.71 $560.71
954 Supply Grill 12.00 0% 12.00 EA $ 34.50 $ 414.00 0.36 78.00 $ 4.37 $ 340.70 $754.70
955 Thermostat 3.00 0% 3.00 EA $ 109.00 $ 327.00 2.00 78.00 $ 6.00 $ 468.00 $795.00
Out Side Air Fan
957 30x14 Return Grill 3.00 0% 3.00 EA $ 54.50 $ 163.50 0.50 78.00 $ 1.50 $ 117.00 $280.50
Unit Three Bed South (3 EA)
959 4" Dia Duct 180.00 0% 180.00 LF $ 3.26 $ 586.80 0.05 78.00 $ 8.46 $ 659.88 $1,246.68
960 5" Dia Duct 231.00 0% 231.00 LF $ 3.42 $ 790.02 0.05 78.00 $ 12.24 $ 954.95 $1,744.97
961 6" Dia Duct 174.00 0% 174.00 LF $ 3.61 $ 628.14 0.06 78.00 $ 10.79 $ 841.46 $1,469.60
962 7" Dia Duct 15.00 0% 15.00 LF $ 4.16 $ 62.40 0.07 78.00 $ 1.10 $ 85.41 $147.81
963 8" Dia Duct 174.00 0% 174.00 LF $ 4.04 $ 702.96 0.09 78.00 $ 15.49 $ 1,207.91 $1,910.87
964 Ceiling Diffuser 18.00 0% 18.00 EA $ 184.00 $ 3,312.00 0.67 78.00 $ 12.01 $ 936.47 $4,248.47
965 Exhaust Fan 9.00 0% 9.00 EA $ 116.00 $ 1,044.00 0.91 78.00 $ 8.18 $ 638.12 $1,682.12
966 Supply Grill 9.00 0% 9.00 EA $ 34.50 $ 310.50 0.36 78.00 $ 3.28 $ 255.53 $566.03
967 Thermostat 3.00 0% 3.00 EA $ 109.00 $ 327.00 2.00 78.00 $ 6.00 $ 468.00 $795.00
Out Side Air Fan
969 30x14 Return Grill 3.00 0% 3.00 EA $ 54.50 $ 163.50 0.50 78.00 $ 1.50 $ 117.00 $280.50
Unit Four Bed South West (3 EA)
971 4" Dia Duct 147.00 0% 147.00 LF $ 3.26 $ 479.22 0.05 78.00 $ 6.91 $ 538.90 $1,018.12
972 5" Dia Duct 279.00 0% 279.00 LF $ 3.42 $ 954.18 0.05 78.00 $ 14.79 $ 1,153.39 $2,107.57
973 6" Dia Duct 294.00 0% 294.00 LF $ 3.61 $ 1,061.34 0.06 78.00 $ 18.23 $ 1,421.78 $2,483.12
974 7" Dia Duct 105.00 0% 105.00 LF $ 4.16 $ 436.80 0.07 78.00 $ 7.66 $ 597.87 $1,034.67
975 8" Dia Duct 48.00 0% 48.00 LF $ 4.04 $ 193.92 0.09 78.00 $ 4.27 $ 333.22 $527.14
976 10x8 Duct 33.00 0% 33.00 LF $ 5.80 $ 191.40 0.11 78.00 $ 3.76 $ 293.44 $484.84
977 12x8 Duct 45.00 0% 45.00 LF $ 6.80 $ 306.00 0.12 78.00 $ 5.22 $ 407.16 $713.16
978 14x8 Duct 48.00 0% 48.00 LF $ 7.50 $ 360.00 0.12 78.00 $ 5.62 $ 438.05 $798.05
980 Exhaust Fan 12.00 0% 12.00 EA $ 116.00 $ 1,392.00 0.91 78.00 $ 10.91 $ 850.82 $2,242.82
981 Supply Grill 21.00 0% 21.00 EA $ 34.50 $ 724.50 0.36 78.00 $ 7.64 $ 596.23 $1,320.73
982 Thermostat 3.00 0% 3.00 EA $ 109.00 $ 327.00 2.00 78.00 $ 6.00 $ 468.00 $795.00
Out Side Air Fan
984 30x14 Return Grill 3.00 0% 3.00 EA $ 54.50 $ 163.50 0.50 78.00 $ 1.50 $ 117.00 $280.50
Unit Five Bed South
986 4" Dia Duct 78.00 0% 78.00 LF $ 3.26 $ 254.28 0.05 78.00 $ 3.67 $ 285.95 $540.23
987 5" Dia Duct 219.00 0% 219.00 LF $ 3.42 $ 748.98 0.05 78.00 $ 11.61 $ 905.35 $1,654.33
988 6" Dia Duct 381.00 0% 381.00 LF $ 3.61 $ 1,375.41 0.06 78.00 $ 23.62 $ 1,842.52 $3,217.93
989 8" Dia Duct 273.00 0% 273.00 LF $ 4.04 $ 1,102.92 0.09 78.00 $ 24.30 $ 1,895.17 $2,998.09
990 10x8 Duct 141.00 0% 141.00 LF $ 5.80 $ 817.80 0.11 78.00 $ 16.07 $ 1,253.77 $2,071.57
991 14x8 Duct 141.00 0% 141.00 LF $ 7.50 $ 1,057.50 0.12 78.00 $ 16.50 $ 1,286.77 $2,344.27
992 22x8 Duct 81.00 0% 81.00 LF $ 15.20 $ 1,231.20 0.20 78.00 $ 16.20 $ 1,263.60 $2,494.80
994 Exhaust Fan 12.00 0% 12.00 EA $ 116.00 $ 1,392.00 0.91 78.00 $ 10.91 $ 850.82 $2,242.82
995 Supply Grill 24.00 0% 24.00 EA $ 34.50 $ 828.00 0.36 78.00 $ 8.74 $ 681.41 $1,509.41
996 Thermostat 3.00 0% 3.00 EA $ 109.00 $ 327.00 2.00 78.00 $ 6.00 $ 468.00 $795.00
Out Side Air Fan
998 36x24 Return Grill 3.00 0% 3.00 EA $ 93.00 $ 279.00 0.57 78.00 $ 1.71 $ 133.61 $412.61
26 ELECTRICAL $ 636,774
Site
1000 5KVA Inverter "EM1" 1.00 0% 1.00 EA $ 1,335.90 $ 1,335.90 2.40 81.00 $ 2.40 $ 194.40 $1,530.30
First Floor
1001 4" Recessed LED Down Light As "L6" 4.00 0% 4.00 EA $ 120.00 $ 480.00 1.00 81.00 $ 4.00 $ 324.00 $804.00
1002 5KVA Inverter "EM1" 1.00 0% 1.00 EA $ 1,335.90 $ 1,335.90 2.40 81.00 $ 2.40 $ 194.40 $1,530.30
1003 Duplex Receptacle 5.00 0% 5.00 EA $ 8.90 $ 44.50 0.55 81.00 $ 2.75 $ 222.75 $267.25
1004 EV Charger 3.00 0% 3.00 EA $ 699.00 $ 2,097.00 4.00 81.00 $ 12.00 $ 972.00 $3,069.00
1005 Exit Sign 6.00 0% 6.00 EA $ 73.00 $ 438.00 1.00 81.00 $ 6.00 $ 486.00 $924.00
1006 Exterior Scone As "L15" 18.00 0% 18.00 EA $ 145.00 $ 2,610.00 1.00 81.00 $ 18.00 $ 1,458.00 $4,068.00
1007 Fire Smoke Damper 3.00 0% 3.00 EA $ 80.00 $ 240.00 0.50 81.00 $ 1.50 $ 121.50 $361.50
1008 Fused Disconnect 2.00 0% 2.00 EA $ 59.50 $ 119.00 2.50 81.00 $ 5.00 $ 405.00 $524.00
1009 Garage Linear Light As "L1" 34.00 0% 34.00 EA $ 171.00 $ 5,814.00 1.00 81.00 $ 34.00 $ 2,754.00 $8,568.00
1010 GFI Receptacle 1.00 0% 1.00 EA $ 21.00 $ 21.00 0.65 81.00 $ 0.65 $ 52.65 $73.65
1011 Junction Box 28.00 0% 28.00 EA $ 30.50 $ 854.00 1.51 81.00 $ 42.25 $ 3,422.41 $4,276.41
1012 Manual Motor Starter 1.00 0% 1.00 EA $ 84.00 $ 84.00 1.00 81.00 $ 1.00 $ 81.00 $165.00
1013 Occupancy Sensor 3.00 0% 3.00 EA $ 75.00 $ 225.00 1.14 81.00 $ 3.43 $ 277.75 $502.75
1014 Panel As "EV1" 4.00 0% 4.00 EA $ 1,350.00 $ 5,400.00 2.00 81.00 $ 8.00 $ 648.00 $6,048.00
1015 Single Pole Switch 14.00 0% 14.00 EA $ 15.55 $ 217.70 0.47 81.00 $ 6.55 $ 530.71 $748.41
1016 Stair Well Wall Scone As "L2" 2.00 0% 2.00 EA $ 145.00 $ 290.00 1.00 81.00 $ 2.00 $ 162.00 $452.00
1017 Thermostat 2.00 0% 2.00 EA $ 109.00 $ 218.00 2.00 81.00 $ 4.00 $ 324.00 $542.00
First Floor Fire Pump Room
1018 4" Recessed LED Down Light As "L4" 12.00 0% 12.00 EA $ 120.00 $ 1,440.00 1.00 81.00 $ 12.00 $ 972.00 $2,412.00
1020 EV Charger 3.00 0% 3.00 EA $ 699.00 $ 2,097.00 4.00 81.00 $ 12.00 $ 972.00 $3,069.00
1021 Exit Sign 1.00 0% 1.00 EA $ 73.00 $ 73.00 1.00 81.00 $ 1.00 $ 81.00 $154.00
1023 Flush Mount Light As "L3" 1.00 0% 1.00 EA $ 135.00 $ 135.00 1.00 81.00 $ 1.00 $ 81.00 $216.00
1024 Fused Switch 1.00 0% 1.00 EA $ 59.50 $ 59.50 2.50 81.00 $ 2.50 $ 202.50 $262.00
1025 Garage Linear Light As "L1" 3.00 0% 3.00 EA $ 171.00 $ 513.00 1.00 81.00 $ 3.00 $ 243.00 $756.00
1026 Junction Box 3.00 0% 3.00 EA $ 30.50 $ 91.50 1.51 81.00 $ 4.53 $ 366.69 $458.19
1029 Thermostat 4.00 0% 4.00 EA $ 109.00 $ 436.00 2.00 81.00 $ 8.00 $ 648.00 $1,084.00
First Floor OPS Room
1031 GFCI Duplex Receptacle 1.00 0% 1.00 EA $ 21.00 $ 21.00 0.65 81.00 $ 0.65 $ 52.65 $73.65
1032 Junction Box 1.00 0% 1.00 EA $ 30.50 $ 30.50 1.51 81.00 $ 1.51 $ 122.23 $152.73
1034 Fused Switch 2.00 0% 2.00 EA $ 59.50 $ 119.00 2.50 81.00 $ 5.00 $ 405.00 $524.00
Second Floor
1038 4" Recessed 2.00 0% 2.00 EA $ 120.00 $ 240.00 1.00 81.00 $ 2.00 $ 162.00 $402.00
1039 4" Recessed LED Down Light As "L6" 25.00 0% 25.00 EA $ 120.00 $ 3,000.00 1.00 81.00 $ 25.00 $ 2,025.00 $5,025.00
1041 Exit Sign 8.00 0% 8.00 EA $ 73.00 $ 584.00 1.00 81.00 $ 8.00 $ 648.00 $1,232.00
1042 Garage Linear Light As "L1" 7.00 0% 7.00 EA $ 171.00 $ 1,197.00 1.00 81.00 $ 7.00 $ 567.00 $1,764.00
1044 Junction Box 17.00 0% 17.00 EA $ 30.50 $ 518.50 1.51 81.00 $ 25.65 $ 2,077.89 $2,596.39
1045 LED Scone Wayfaring, Droplet Globe As "L9" 4.00 0% 4.00 EA $ 280.00 $ 1,120.00 2.00 81.00 $ 8.00 $ 648.00 $1,768.00
1046 LED Scone Wayfaring, Droplet Globe As "L9" 1.00 0% 1.00 EA $ 280.00 $ 280.00 2.00 81.00 $ 2.00 $ 162.00 $442.00
Third Floor
1050 Exit Sign 8.00 0% 8.00 EA $ 73.00 $ 584.00 1.00 81.00 $ 8.00 $ 648.00 $1,232.00
1052 Junction Box 17.00 0% 17.00 EA $ 30.50 $ 518.50 1.51 81.00 $ 25.65 $ 2,077.89 $2,596.39
Fourth Floor
1058 Exit Sign 8.00 0% 8.00 EA $ 73.00 $ 584.00 1.00 81.00 $ 8.00 $ 648.00 $1,232.00
1060 Junction Box 17.00 0% 17.00 EA $ 30.50 $ 518.50 1.51 81.00 $ 25.65 $ 2,077.89 $2,596.39
Roof
1064 Data Outlet 1.00 0% 1.00 EA $ 12.59 $ 12.59 0.47 81.00 $ 0.47 $ 37.91 $50.50
1065 Duplex Receptacle WP 16.00 0% 16.00 EA $ 23.02 $ 368.32 0.90 81.00 $ 14.40 $ 1,166.40 $1,534.72
1066 Exit Sign 2.00 0% 2.00 EA $ 73.00 $ 146.00 1.00 81.00 $ 2.00 $ 162.00 $308.00
1067 Flush Mount Light As "L3" 6.00 0% 6.00 EA $ 135.00 $ 810.00 1.00 81.00 $ 6.00 $ 486.00 $1,296.00
1068 Fused Disconnect Switch 30.00 0% 30.00 EA $ 59.50 $ 1,785.00 2.50 81.00 $ 75.00 $ 6,075.00 $7,860.00
1069 Junction Box 6.00 0% 6.00 EA $ 30.50 $ 183.00 1.51 81.00 $ 9.05 $ 733.37 $916.37
1070 LED Bolar Light As "L16" 5.00 0% 5.00 EA $ 450.00 $ 2,250.00 3.20 81.00 $ 16.00 $ 1,296.00 $3,546.00
1072 Stair Well Wall Scone As "L2" 32.00 0% 32.00 EA $ 145.00 $ 4,640.00 1.00 81.00 $ 32.00 $ 2,592.00 $7,232.00
1073 TV Outlet 1.00 0% 1.00 EA $ 12.59 $ 12.59 0.47 81.00 $ 0.47 $ 37.91 $50.50
1074 Wall Scone 1.00 0% 1.00 EA $ 145.00 $ 145.00 1.00 81.00 $ 1.00 $ 81.00 $226.00
1075 2" Vanity Light As "U5" 18.00 0% 18.00 EA $ 90.00 $ 1,620.00 1.00 81.00 $ 18.00 $ 1,458.00 $3,078.00
1076 4" Recessed LED Down Light As "U4" 135.00 0% 135.00 EA $ 120.00 $ 16,200.00 1.00 81.00 $ 135.00 $ 10,935.00 $27,135.00
1077 Ceiling Mounted LED Patio Light As "U7" 27.00 0% 27.00 EA $ 120.00 $ 3,240.00 1.00 81.00 $ 27.00 $ 2,187.00 $5,427.00
1078 Combine Telephone/ Data Outlet 18.00 0% 18.00 EA $ 18.00 $ 324.00 0.65 81.00 $ 11.70 $ 947.70 $1,271.70
1079 Combine Telephone/ Data Outlet 9.00 0% 9.00 EA $ 18.00 $ 162.00 0.65 81.00 $ 5.85 $ 473.85 $635.85
1080 Door Chime 9.00 0% 9.00 EA $ 57.50 $ 517.50 0.70 81.00 $ 6.26 $ 507.38 $1,024.88
1081 Duplex Receptacle 279.00 0% 279.00 EA $ 8.90 $ 2,483.10 0.55 81.00 $ 153.45 $ 12,429.45 $14,912.55
1082 EV Charger 45.00 0% 45.00 EA $ 699.00 $ 31,455.00 4.00 81.00 $ 180.00 $ 14,580.00 $46,035.00
1083 EV Charger 18.00 0% 18.00 EA $ 699.00 $ 12,582.00 4.00 81.00 $ 72.00 $ 5,832.00 $18,414.00
1084 GFCI Duplex Receptacle 72.00 0% 72.00 EA $ 21.00 $ 1,512.00 0.65 81.00 $ 46.80 $ 3,790.80 $5,302.80
1085 Linear Light Under Bench As "U3" 27.00 0% 27.00 EA $ 80.00 $ 2,160.00 1.00 81.00 $ 27.00 $ 2,187.00 $4,347.00
1086 Occupancy Sensor 9.00 0% 9.00 EA $ 75.00 $ 675.00 1.14 81.00 $ 10.29 $ 833.25 $1,508.25
1087 Panel 9.00 0% 9.00 EA $ 1,350.00 $ 12,150.00 2.00 81.00 $ 18.00 $ 1,458.00 $13,608.00
1088 Recessed LED Down Light @ Balcony As "U6" 9.00 0% 9.00 EA $ 120.00 $ 1,080.00 1.00 81.00 $ 9.00 $ 729.00 $1,809.00
1089 Single Pole Switch 162.00 0% 162.00 EA $ 15.55 $ 2,519.10 0.47 81.00 $ 75.82 $ 6,141.10 $8,660.20
1090 Smoke Detector 27.00 0% 27.00 EA $ 120.00 $ 3,240.00 1.21 81.00 $ 32.64 $ 2,644.08 $5,884.08
1091 Thermostat 9.00 0% 9.00 EA $ 109.00 $ 981.00 2.00 81.00 $ 18.00 $ 1,458.00 $2,439.00
1092 Three Way Switch 27.00 0% 27.00 EA $ 10.10 $ 272.70 0.55 81.00 $ 14.85 $ 1,202.85 $1,475.55
1093 TV Outlet 36.00 0% 36.00 EA $ 12.59 $ 453.24 0.47 81.00 $ 16.85 $ 1,364.69 $1,817.93
1094 Wall Scone 9.00 0% 9.00 EA $ 145.00 $ 1,305.00 1.00 81.00 $ 9.00 $ 729.00 $2,034.00
Unit Five Bed South (3EA)
1095 2" Vanity Light As "U5" 15.00 0% 15.00 EA $ 90.00 $ 1,350.00 1.00 81.00 $ 15.00 $ 1,215.00 $2,565.00
1099 Carbon Mono Oxide Detector 6.00 0% 6.00 EA $ 43.00 $ 258.00 0.50 81.00 $ 3.00 $ 243.00 $501.00
1100 Door Chime 3.00 0% 3.00 EA $ 57.50 $ 172.50 0.70 81.00 $ 2.09 $ 169.13 $341.63
1102 EV Charger 18.00 0% 18.00 EA $ 699.00 $ 12,582.00 4.00 81.00 $ 72.00 $ 5,832.00 $18,414.00
1103 Four Way Switch 6.00 0% 6.00 EA $ 18.20 $ 109.20 0.55 81.00 $ 3.30 $ 267.30 $376.50
1104 GFCI Duplex Receptacle 30.00 0% 30.00 EA $ 21.00 $ 630.00 0.65 81.00 $ 19.50 $ 1,579.50 $2,209.50
1105 LED Patio Lighting As "U8" 6.00 0% 6.00 EA $ 120.00 $ 720.00 1.00 81.00 $ 6.00 $ 486.00 $1,206.00
1106 Linear Light Under Bench As "U3" 6.00 0% 6.00 EA $ 80.00 $ 480.00 1.00 81.00 $ 6.00 $ 486.00 $966.00
1109 Panel 3.00 0% 3.00 EA $ 1,350.00 $ 4,050.00 2.00 81.00 $ 6.00 $ 486.00 $4,536.00
1110 Recessed LED Down Light @ Balcony As "U6" 6.00 0% 6.00 EA $ 120.00 $ 720.00 1.00 81.00 $ 6.00 $ 486.00 $1,206.00
1113 Thermostat 3.00 0% 3.00 EA $ 109.00 $ 327.00 2.00 81.00 $ 6.00 $ 486.00 $813.00
1114 Three Way Switch 12.00 0% 12.00 EA $ 10.10 $ 121.20 0.55 81.00 $ 6.60 $ 534.60 $655.80
1115 TV Outlet 18.00 0% 18.00 EA $ 12.59 $ 226.62 0.47 81.00 $ 8.42 $ 682.34 $908.96
1116 Wall Scone 3.00 0% 3.00 EA $ 145.00 $ 435.00 1.00 81.00 $ 3.00 $ 243.00 $678.00
Unit Four Bed South East (3EA)
1117 2" Vanity Light As "U5" 6.00 0% 6.00 EA $ 90.00 $ 540.00 1.00 81.00 $ 6.00 $ 486.00 $1,026.00
1119 Ceiling Mounted LED Patio Light As "U7" 12.00 0% 12.00 EA $ 120.00 $ 1,440.00 1.00 81.00 $ 12.00 $ 972.00 $2,412.00
1122 Door Chime 3.00 0% 3.00 EA $ 57.50 $ 172.50 0.70 81.00 $ 2.09 $ 169.13 $341.63
1124 EV Charger 21.00 0% 21.00 EA $ 699.00 $ 14,679.00 4.00 81.00 $ 84.00 $ 6,804.00 $21,483.00
1126 GFCI Duplex Receptacle 15.00 0% 15.00 EA $ 21.00 $ 315.00 0.65 81.00 $ 9.75 $ 789.75 $1,104.75
1131 Panel 3.00 0% 3.00 EA $ 1,350.00 $ 4,050.00 2.00 81.00 $ 6.00 $ 486.00 $4,536.00
1132 Push Button Door Buzzer 3.00 0% 3.00 EA $ 40.00 $ 120.00 0.90 81.00 $ 2.70 $ 218.70 $338.70
1133 Recessed LED Down Light @ Balcony As "U6" 3.00 0% 3.00 EA $ 120.00 $ 360.00 1.00 81.00 $ 3.00 $ 243.00 $603.00
1134 Single Pole Switch 57.00 0% 57.00 EA $ 15.55 $ 886.35 0.47 81.00 $ 26.68 $ 2,160.76 $3,047.11
1135 Smoke Detector 9.00 0% 9.00 EA $ 120.00 $ 1,080.00 1.21 81.00 $ 10.88 $ 881.36 $1,961.36
1136 Thermostat 3.00 0% 3.00 EA $ 109.00 $ 327.00 2.00 81.00 $ 6.00 $ 486.00 $813.00
1138 TV Outlet 15.00 0% 15.00 EA $ 12.59 $ 188.85 0.47 81.00 $ 7.02 $ 568.62 $757.47
Unit Four Bed Southwest (3EA)
1144 Door Chime 3.00 0% 3.00 EA $ 57.50 $ 172.50 0.70 81.00 $ 2.09 $ 169.13 $341.63
1146 EV Charger 18.00 0% 18.00 EA $ 699.00 $ 12,582.00 4.00 81.00 $ 72.00 $ 5,832.00 $18,414.00
1149 Linear Light Under Bench As "U3" 9.00 0% 9.00 EA $ 80.00 $ 720.00 1.00 81.00 $ 9.00 $ 729.00 $1,449.00
1151 Occupancy Sensor 6.00 0% 6.00 EA $ 75.00 $ 450.00 1.14 81.00 $ 6.86 $ 555.50 $1,005.50
1152 Panel 3.00 0% 3.00 EA $ 1,350.00 $ 4,050.00 2.00 81.00 $ 6.00 $ 486.00 $4,536.00
1156 Thermostat 3.00 0% 3.00 EA $ 109.00 $ 327.00 2.00 81.00 $ 6.00 $ 486.00 $813.00
1157 TV Outlet 15.00 0% 15.00 EA $ 12.59 $ 188.85 0.47 81.00 $ 7.02 $ 568.62 $757.47
1158 Wall Scone 6.00 0% 6.00 EA $ 145.00 $ 870.00 1.00 81.00 $ 6.00 $ 486.00 $1,356.00
Unit Five Bed North West (3EA)
1164 Door Chime 3.00 0% 3.00 EA $ 57.50 $ 172.50 0.70 81.00 $ 2.09 $ 169.13 $341.63
1166 EV Charger 18.00 0% 18.00 EA $ 699.00 $ 12,582.00 4.00 81.00 $ 72.00 $ 5,832.00 $18,414.00
1170 Linear Light Under Bench As "U3" 9.00 0% 9.00 EA $ 80.00 $ 720.00 1.00 81.00 $ 9.00 $ 729.00 $1,449.00
1173 Panel 3.00 0% 3.00 EA $ 1,350.00 $ 4,050.00 2.00 81.00 $ 6.00 $ 486.00 $4,536.00
1177 Thermostat 3.00 0% 3.00 EA $ 109.00 $ 327.00 2.00 81.00 $ 6.00 $ 486.00 $813.00
1179 TV Outlet 18.00 0% 18.00 EA $ 12.59 $ 226.62 0.47 81.00 $ 8.42 $ 682.34 $908.96
Unit Four Bed North East (3EA)
1185 Door Chime 3.00 0% 3.00 EA $ 57.50 $ 172.50 0.70 81.00 $ 2.09 $ 169.13 $341.63
1187 EV Charger 18.00 0% 18.00 EA $ 699.00 $ 12,582.00 4.00 81.00 $ 72.00 $ 5,832.00 $18,414.00
1194 Panel 3.00 0% 3.00 EA $ 1,350.00 $ 4,050.00 2.00 81.00 $ 6.00 $ 486.00 $4,536.00
1198 Thermostat 3.00 0% 3.00 EA $ 109.00 $ 327.00 2.00 81.00 $ 6.00 $ 486.00 $813.00
1200 TV Outlet 15.00 0% 15.00 EA $ 12.59 $ 188.85 0.47 81.00 $ 7.02 $ 568.62 $757.47
1201 Wall Scone 3.00 0% 3.00 EA $ 145.00 $ 435.00 1.00 81.00 $ 3.00 $ 243.00 $678.00
Unit Three Bed South (3EA)
1207 Door Chime 3.00 0% 3.00 EA $ 57.50 $ 172.50 0.70 81.00 $ 2.09 $ 169.13 $341.63
1208 Duplex Receptacle 81.00 0% 81.00 EA $ 8.90 $ 720.90 0.55 81.00 $ 44.55 $ 3,608.55 $4,329.45
1209 EV Charger 9.00 0% 9.00 EA $ 699.00 $ 6,291.00 4.00 81.00 $ 36.00 $ 2,916.00 $9,207.00
1210 GFCI Duplex Receptacle 18.00 0% 18.00 EA $ 21.00 $ 378.00 0.65 81.00 $ 11.70 $ 947.70 $1,325.70
1213 Panel 3.00 0% 3.00 EA $ 1,350.00 $ 4,050.00 2.00 81.00 $ 6.00 $ 486.00 $4,536.00
1216 Smoke Detector 9.00 0% 9.00 EA $ 120.00 $ 1,080.00 1.21 81.00 $ 10.88 $ 881.36 $1,961.36
1217 Thermostat 3.00 0% 3.00 EA $ 109.00 $ 327.00 2.00 81.00 $ 6.00 $ 486.00 $813.00
1219 TV Outlet 12.00 0% 12.00 EA $ 12.59 $ 151.08 0.47 81.00 $ 5.62 $ 454.90 $605.98
1220 Wall Scone 3.00 0% 3.00 EA $ 145.00 $ 435.00 1.00 81.00 $ 3.00 $ 243.00 $678.00
$9,007,315.27 $9,007,315.27
PROJECT MARK-UPS
Labor $3,611,884.46
Material $5,395,430.81
Sales Tax $323,725.85

Subtotal Construction Cost $9,331,041.12
TOTAL PROJECT COST

Contingency $466,552.06
Overhead & Profit $1,866,208.22
$11,663,801.40
Terms and Conditions/Disclaimer: The quantities, numbers, scope, or any other information contained in this document has been compiled to the best of our knowledge. By utilizing or deriving any of the information contained in this document, you accept the information and quantities as accurate and waive any rights to
any claims for errors in information. Vibrant Estimating L.L.C. does not warranty any of the information contained in this document. The information contained in this document are for informational purposes only and to be used as a guideline for quantities and pricing. It is the responsbility of the contractor performing the
work to review quantities and finalize pricing and materials based on current prices.

ESTIMATE - Vibrant Sample - Commericial

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

ESTIMATE - Vibrant Sample - Commericial

Uploaded by

Copyright:

Available Formats

PROJECT SUMMARY

DIV. DISCRIPTION AMOUNT

Labor Type: Open Shop/Non Union

WASTAG Qty (Include TOTAL TOTAL LABOR

2 EXISTING CONDITIONS $ 425,465

Screen Fence (6'-0" H.)

Low Fence (42" High)

Wood Patio Gate (42" High)

Decorative Concrete Topping Slab

Step Light "L1"

Existing Overhead Electrical Service Coordinate W/

6 WOOD, PLASTICS AND COMPOSITES $ 464,727

7 THERMAL AND MOISTURE PROTECTION $ 310,806

23 HEATING, VENTILATING AND AIR CONDITIONING (HVAC) $ 330,353

Sales Tax $323,725.85

TOTAL PROJECT COST

You might also like